SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
RULE 13E-3
TRANSACTION STATEMENT
(Pursuant to Section 13(e) of the Securities Exchange Act
of 1934 and Rule 13e-3 (Sections 240.13e-3)
thereunder.)
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
(Name of Issuer)
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
WILLIAM T. EVANS, J. ROBERT LEMON, AND TIMOTHY A. NOLAN
(Name of Persons Filing Statement)
Common Stock,
$0.01 par value
(Title of Class of Securities)
74312H100
(CUSIP Number of Class of Securities)
Frank H. Newton, III Thomas F. Cooney, III, Esquire
Professional Dental Technologies, Inc. Kirkpatrick & Lockhart, LLP
633 Lawrence Street 1800 Massachusetts Avenue N.W., 2nd Floor
Batesville, Arkansas 72501 Washington, D.C. 20036-1800
870-698-2300 202-778-9076
(Name, Address and Telephone Number of Person Authorized to
Receive Notices and Communications on Behalf of
Persons Filing Statement)
This statement is filed in connection with (check the appropriate box):
a. [x] The filing of solicitation materials or an information statement
subject to Regulation 14A (17 CFR 240.14a-1 to 240.14b-1), Regulation 14C
(17 CFR 240.14c-1 to 240.14c-101) or Rule 13e-3(c) (Sec. 240.13e-3(c))
under the Securities Exchange Act of 1934.
b. [ ] The filing of a registration statement under the Securities Act of
1933.
c. [ ] A tender offer.
d. [ ] None of the above.
Check the following box if the soliciting materials or information statement
referred to in checking box (a) are preliminary copies: [X]
<PAGE>
Calculation of Filing Fee
- --------------------------------------------------------------------------------
TRANSACTION VALUE AMOUNT OF FILING FEE*
$650,000.00 $130.00
- --------------------------------------------------------------------------------
*Fee based on 1/50th of 1% of the anticipated purchase price of fractional
shares resulting from the proposed reverse stock split.
[ ] Check box if any part of the fee is offset as provided by Rule 0-11 (a)(2)
and identify the filing with which the offsetting fee was previously paid.
Identify the previous filing by registration statement number, or the Form or
Schedule and the date of its filing.
Amount Previously Paid: __________________________________________________
Form or Registration Number: _____________________________________________
Filing Party: ____________________________________________________________
Date Filed: ______________________________________________________________
2
<PAGE>
ITEM 1. ISSUER AND CLASS OF SECURITY SUBJECT TO THE TRANSACTION.
(a) The name of the issuer is "Professional Dental Technologies, Inc." (the
"Company") and the address of its principal executive offices is: 633 Lawrence
Street, Batesville, Arkansas 72501.
(b) The class of security which is the subject of the Rule 13e-3
transaction is the common stock, $0.01 par value per share, of the Company. As
of March 26, 1999, 14,100,000 shares of common stock were outstanding and held
of record by approximately 947 stockholders.
(c) The common stock of the Company is traded on the American Stock
Exchange under ticker symbol "PRO". The following are the high and low closing
prices of the Company's common stock as published by the American Stock Exchange
during the fiscal quarters indicated:
QUARTER ENDED HIGH CLOSE LOW CLOSE
F/Y 97 April 30, 1997 2 1
July 31, 1997 1 7/16 15/16
October 31, 1997 1 3/16 3/4
F/Y 98 January 31, 1998 1 3/16 3/4
April 30, 1998 1 3/8 15/16
July 31, 1998 1 1/16 3/4
October 31, 1998 15/16 11/16
F/Y 99 January 31, 1999 3/4 9/16
(d) The Company has never paid cash dividends on its common stock. Payment
of dividends on common stock is within the discretion of the Company's Board of
Directors and will depend, among other factors, on earnings, capital and other
operating cash requirements, and the financial condition of the Company.
(e) Neither the Company nor any of its affiliates has made an underwritten
public offering of the common stock of the Company for cash during the past
three years.
(f) Neither the Company nor any of its affiliates have purchased any of the
common stock of the Company since the commencement of the Company's second full
fiscal year preceding the date of this Schedule, with the exception of the
following transaction: On February 6, 1997, William T. Evans, President, Chief
Executive Officer, Director and Controlling Person, purchased 10,000 shares of
the common stock of the Company in a single open market transaction, at a price
of $1.25 per share.
3
<PAGE>
ITEM 2. IDENTITY AND BACKGROUND.
This schedule is being filed by the Company, which is the issuer of the
equity securities that are the subject of the Rule 13e-3 transaction, and
William T. Evans, J. Robert Lemon and Timothy A. Nolan, each of whom is a
controlling person and an affiliate of the Company. The Company, a Nevada
corporation, designs, manufactures and sells products to dental professionals,
primarily for the diagnosis and treatment of periodontal disease. The address of
the Company is 633 Lawrence Street, Batesville, Arkansas 72501.
The executive officers, directors and controlling stockholders of the
Company are:
William T. Evans President, Chief Executive Officer,
Director, Controlling Person
J. Robert Lemon Director, Controlling Person
Robert E. Christian Executive Vice President, Secretary,
Treasurer, Director
Frank H. Newton, III Chief Operating Officer
Richard L. Land Vice President, Finance
Timothy A. Nolan Director, Controlling Person
Michael S. Black Director
J. Philip Boesel Director
(a) - (d) The information required by this Item 2 with respect to each of
the above-named persons is attached as Exhibit 1, and is incorporated herein by
reference.
(e) - (f) During the past five years, neither the Company nor, to its
knowledge, any of the executive officers, directors or controlling persons of
the Company has been convicted in a criminal proceeding (excluding traffic
violations or similar misdemeanors), or was a party to a civil proceeding of a
judicial or administrative body of competent jurisdiction and as a result of
such proceeding was or is subject to a judgment, decree or final order enjoining
further violations of, or prohibiting activities subject to, federal or state
securities laws, or finding any violations of such laws.
(g) All of the persons named above are citizens of the United States of
America.
ITEM 3. PAST CONTACTS, TRANSACTIONS OR NEGOTIATIONS.
There have been no contacts, negotiations or transactions which have been
entered into or which have occurred since the commencement of the Company's
second full fiscal year preceding the date of this Schedule (i) between any
affiliates of the Company; or (ii) between the Company and any of its affiliates
and any person who is not affiliated with the Company concerning: a merger,
consolidation or acquisition; a tender offer for or other acquisition of
securities of any class of the Company; or the sale or other transfer of a
material amount of assets of the Company or any of its subsidiaries, with the
exception of the following:
4
<PAGE>
Certain controlling persons, executive officers and directors of the
Company (Messrs. Evans, Lemon, Christian and Nolan) are the beneficiaries of
trusts which are the partners in Life Plus International ("LPI"), a partnership,
also located in Batesville, Arkansas. Individually, they are the controlling
persons of that partnership, which is a manufacturer and distributor of
nutritional supplements and other personal care products. LPI may be deemed an
affiliate of the Company. Since the commencement of the second full fiscal year
preceding the date of this Schedule, informal discussions relating to the
possibility of merging these two businesses have been held among persons who are
officers, directors and controlling persons of the Company and persons who are
controlling persons of LPI. Any of the persons who may have initiated such
discussions (of which there is no formal record) are executive officers and/or
directors of the Company. At the present time the Company has assumed
responsibility for providing certain management assistance to LPI under a formal
management services contract. While discussions regarding a merger may occur
from hereafter, as of the date of this filing, there are no plans to merge the
businesses.
ITEM 4. TERMS OF THE TRANSACTION.
(a) The Company proposes, subject to stockholder approval, an amendment to
the Company's Certificate of Incorporation which would decrease the number of
shares of common stock authorized and outstanding by means of a reverse stock
split in the ratio of 10,000 shares of "Old Common Stock" to one (1) share of
"New Common Stock". As used herein, the term "Old Common Stock" refers to the
common stock before the proposed reverse stock split and the term "New Common
Stock" refers to the common stock following the proposed reverse split. The
number of authorized shares of New Common Stock would be adjusted to 3,000
shares, and the par value of the New Common Stock would be adjusted to $100 per
share.
Any fractional shares resulting from the reverse stock split will be
purchased from the holders thereof at the rate of $6,500 per share of New Common
Stock (i.e., post split).
(b) All holders of common stock will be treated identically in connection
with the reverse stock split, in that all fractional shares of New Common Stock
will be purchased at the rate of $6,500 per share of New Common Stock.
ITEM 5. PLANS OR PROPOSALS OF THE ISSUER OR AFFILIATE.
(a) On April 6, 1999, the Board of Directors of the Company adopted a
resolution authorizing the going-private transaction that is the subject of this
13E-3 Transaction Statement. The Board of Directors authorized the submission to
the vote of the stockholders of the Company an amendment to the Company's
Certificate of Incorporation under which all outstanding shares of Old Common
Stock will be subject to a reverse stock split at the ratio of 10,000 shares of
Old Common Stock to one (1) share of New Common Stock. A copy of the proposed
amendment to the Company's Certificate of Incorporation (the "Proposed
Amendment") and the resolutions adopted by the Board of Directors are attached
to this Schedule as Exhibit 2.
5
<PAGE>
The Company expects to submit the Proposed Amendment to the stockholders of
the Company at a special meeting planned to be held at 10:00 a.m. on ________,
1999, at the Company's training facility at 70 Batesville Boulevard, Batesville,
Arkansas.
If the proposed amendment is approved by the stockholders, as a result of
the proposed reverse stock split, the total authorized shares of common stock
will be reduced from 30,000,000 shares to 3,000 shares. Any resulting fractional
shares of common stock will be purchased from the holders thereof at the rate of
$6,500 per share of New Common Stock.
(b) The purchase of fractional shares of New Common Stock will be paid from
the operating cash reserves of the Company. Completion of this transaction is
expected to involve a use of cash in the approximate amount of $650,000 and a
reduction of shareholders' equity in the same amount. There are no plans to
transfer a material amount of the other assets of the Company or any of its
subsidiaries.
(c) There are no plans to change the composition of the present board of
directors or management of the Company, including but not limited to, any plan
or proposal to change the number or term of directors, to fill any existing
vacancy on the board, or to change any material term of the employment contract
of any executive officer.
(d) There are no plans to change the dividend policy of the Company, nor
are there any plans to change the indebtedness or capitalization of the Company
as a result of the reverse stock split.
(e) There are no plans to make any other material changes in the Company's
corporate structure or business except as disclosed in (a) above.
(f) Completion of this transaction will result in the New Common Stock
becoming eligible for termination of registration pursuant to Section 12 (g) (4)
of the Securities Exchange Act of 1934. The Common Stock of the Company will no
longer be eligible for listing on the American Stock Exchange. Registration of
the New Common Stock with the Securities Exchange Commission will terminate
ninety (90) days after a certification is filed with the Securities Exchange
Commission stating that the number of holders of record of the New Common Stock
has been reduced to less than 300 persons. The termination of registration will
be deferred while the Securities Exchange Commission, after notice and
opportunity for a hearing, determines that the certification is true.
(g) Following the reverse stock split and purchase of resulting fractional
shares of New Common Stock, it is expected that the number of holders of
the Company's common stock will be reduced from approximately 947 (as of
March 26, 1999) to less than 50. As a result of the reduction in the number
of shareholders of record to less than 300, the Company intends to suspend
its obligation to file periodic reports with the Securities and Exchange
Commission under Section 15(d) of the Securities Exchange Act of 1934. The
Company also intends to de-list its Common Stock with the American Stock
Exchange.
6
<PAGE>
ITEM 6. SOURCE AND AMOUNTS OF FUNDS OR OTHER CONSIDERATIONS.
(a) The Company will use its operating cash reserves to purchase fractional
shares of the New Common Stock following the reverse stock split. The Company
anticipates that as a result of the reverse stock split, there will be
approximately 100 aggregate fractional shares of the New Common Stock to be
purchased by the Company. The expected aggregate purchase price of such shares
is approximately $650,000 based upon the purchase price of $6,500 per share of
New Common Stock. Such price per share was determined and approved by the
unanimous vote of the Board of Directors of the Company, based upon the report
of the Economic and Financial Consulting Group, Inc. ("EFCG") as to the fair
value of the common stock of the Company. The report of EFCG is further
described in Item 9 (a) to this Schedule.
(b) The following is a statement of all expenses incurred or estimated to
be incurred in connection with the going private transaction. The Company will
be responsible for paying any and all of such expenses:
Filing Fees $ 130
Legal Fees 25,000
Appraisal Fees 15,000
Solicitation Expense 5,000
Printing Costs 2,500
Total $ 47,630
(c) All of the foregoing expenses and the purchase price of fractional
shares of New Common Stock are expected to be paid from the operating cash
reserves of the Company.
(d) Not applicable.
ITEM 7. PURPOSES, ALTERNATIVES, REASONS AND EFFECTS.
(a) The purpose of this Rule 13e-3 transaction, which is to be accomplished
through the reverse stock split, is to suspend the Company's obligation to file
reports under Section 15(d) of the Securities and Exchange Act of 1934. The
Board of Directors believes that such action is in the best interests of the
Company for the following reasons: (i) the filing of periodic reports under
Section 15(d) of the Securities and Exchange Act of 1934 allows the Company's
competitors to obtain information concerning the Company's profit margins and
operations which, in the Company's opinion, has or may have an adverse effect on
the Company's performance; (ii) the out-of-pocket and internal costs to the
Company associated with the preparation and filing of the periodic reports when
compared to the limited number of stockholders is, in the Company's opinion,
unwarranted; (iii) the Company's common stock, currently trading in the $0.65
range, is classified as a "penny stock" and is not marginable. As a result,
trading in the stock is discouraged by many brokerage firms, and commission
costs on such transactions as do occur may be disproportionately high.
Management believes that these factors negatively affect the performance of the
7
<PAGE>
stock. In an effort to overcome these negative factors, the Company considered a
reverse stock split in the 1:5 to 1:7 range, which would have resulted in a
share price in excess of $3.00, making the stock marginable with many brokerage
firms, and sufficient to take the shares out of the "penny stock" category.
However, after such a reverse stock split, the Company would have been left with
an insufficient number of shares in the public float, and would thereby have
lost its listing on the American Stock Exchange. It is management's view that,
on balance, this would have had a negative rather than a positive effect on the
value of the shares.
(b) The Company considered a tender offer as an alternative means to
accomplish its objective of suspending its obligation to file reports under
Section 15(d) of the Securities and Exchange Act of 1934. This alternative was
viewed as undependable, however, because there is no certainty that the Company
would reduce the number of its stockholders of record to less than 300 (and if
it did not, a reverse stock split such as the one described here would be
required in order to complete the "going private" transaction). Furthermore,
since a tender offer would require retaining a firm to solicit tenders, and the
reverse stock split would not require such solicitation, the costs of a tender
offer appeared likely to be higher than the costs of the reverse stock split.
(c) The Company has structured the Rule 13e-3 transaction as a reverse
stock split because it believes that this structure is the simplest and most
economical means of reducing the number of holders of the Company's common stock
below 300, thereby achieving its goal of terminating its obligation to file
periodic reports with the Securities and Exchange Commission pursuant to Section
15(d) of the Securities and Exchange Act of 1934. In addition, the Company
believes that the reverse stock split and purchase of fractional shares of the
New Common Stock will provide an easy and cost effective way for shareholders
holding less than one share of New Common Stock (10,000 shares of Old Common
Stock) to dispose of such fractional shares at a fair price without incurring
brokerage commissions and other transaction costs. The Company believes that
implementing the reverse stock split at this time so that it can terminate its
obligation to file periodic reports with the Securities and Exchange Commission
will improve its future performance.
(d) EFFECT ON THE COMPANY. As described above, upon consummation of the
reverse stock split, the Company anticipates that the number of record
stockholders of the Company will be reduced from approximately 947 to less than
50 and the Company will achieve the purposes of the reverse stock split
described above. The Company incurs costs related to its status as a public
reporting corporation under the federal securities laws, including indirect
costs as a result of, among other things, the time of Company personnel,
including management, expended to prepare and review various filings, furnish
information to stockholders, and attend to other stockholder matters.
Termination of the Company's obligation to file periodic reports will eliminate
the costs and expenses of such federal securities filings and reduce the amount
of time devoted by management and other Company personnel in preparing and
reviewing such reports. The Company estimates that, upon termination of its
obligation to file periodic reports with the Securities and Exchange Commission,
it will achieve savings of approximately $50,000 annually.
8
<PAGE>
As a private company, the Company will no longer be able to sell shares of
common stock which are freely tradable, thereby limiting, to some degree, its
access to equity capital.
EFFECT ON THE AFFILIATED STOCKHOLDERS. Set forth in the following table are
the number of shares of Common Stock currently owned or controlled by certain
officers and/or directors of the Company (the "Affiliated Stockholders"), the
percentage of total shares outstanding they control, the number of shares
expected to be owned , and the percentage of total shares expected to be
outstanding following the proposed reverse stock split.
SHARES
------
CURRENTLY SHARES OWNED
--------- ------------
NAME AND TITLE OWNED POST SPLIT
-------------- ----- ----------
Number % Number %
------ - ------ -
William T. Evans,
President & CEO,
Director, Controlling Person 5,078,178(1) 35.9 506 38.6
J. Robert Lemon, Director,
Controlling Person 4,904,242(2) 34.8 490 37.4
Timothy A. Nolan, Director,
Controlling Person 5,603,760(3) 39.7 560 42.8
NOTES:
1. Includes 4, 211,360 shares held by a trust principally for the
benefit of Mr. Evans. Also includes 717,000 shares held in trust for the
benefit of Mr. Evans' nephew for which he disclaims beneficial ownership.
2. Includes 4,093,360 shares held by a trust principally for the
benefit of Mr. Lemon. Also includes 671,000 shares held in trust for the
benefit of nephews and nieces of Mr. Lemon for which he disclaims
beneficial ownership.
3. Includes 310,400 shares held by a trust for the benefit of Mr.
Nolan. Also includes 5,293,360 shares held as trustee for which Mr. Nolan
disclaims beneficial ownership.
Set forth in the following table are the net book value and net earnings
per share attributable to the Affiliated Stockholders, in terms of both dollar
amounts and percentages, before and after the proposed stock split.
<TABLE>
<CAPTION>
BOOK BOOK BASIC BASIC
VALUE VALUE EARNINGS EARNINGS
PRE-SPLIT(1) POST-SPLIT(1) PRE-SPLIT(2) POST-SPLIT(2)
- ------------------------------------------------------------------------------------------------------------------------------------
% % % %
of Total of Total of Total of Total
Name Amount Amount Amount Amount Amount Amount Amount Amount
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
William T. Evans $2,082,053 34.9 $2,049,492 38.6 $457,036 37.5 $465,910 38.8
J. Robert Lemon $2,010,739 33.8 $1,984,686 37.4 $441,382 36.2 $451,177 37.5
Timothy A. Nolan $2,297,542 38.6 $2,268,213 42.7 $504,338 41.3 $515,631 42.9
</TABLE>
9
<PAGE>
NOTES:
1. This amount represents the numbers of shares owned multiplied by
the book value per share as of October 31, 1998, the end of the most recent
fiscal year of the Company. Such amounts represent only the stockholder's
pro rata interest in the Company's book value and are not payable to the
stockholders of the Company in the ordinary course of business.
2. This amount represents the numbers of shares owned multiplied by
the basic earnings per share of the Company for the fiscal year ended
October 31, 1998. Such amounts represent only the stockholder's pro rata
interest (if any) in the Company's net earnings and are not payable to the
stockholders of the Company in the ordinary course of business, other than
as dividends. The Company has never paid any dividends on its Common Stock.
The Affiliated Stockholders are expected to continue in their present
positions in the Company following the reverse stock split. None of these
persons will receive any consideration in connection with the reverse stock
split other than amounts received as a result of the purchase by the Company of
fractional shares of New Common Stock.
EFFECT ON UNAFFILIATED STOCKHOLDERS. Upon consummation of the reverse stock
split and termination of the Company's obligation to file periodic reports under
the federal securities laws, information now available to stockholders in the
annual, quarterly and other reports required to be filed by the Company with the
Securities Exchange Commission may not be provided to the Company's stockholders
in the form previously available or upon a periodic basis. Stockholders owning
not less than fifteen percent (15%) of the outstanding New Common Stock will
retain the right to inspect the books of account and all financial records of
the Company, to make extracts therefrom, and to conduct an audit of such records
in accordance with the Nevada Revised Statutes Annotated, Section 78.257.
Following the reverse stock split, no unaffiliated stockholder will own fifteen
percent (15%) or more of the outstanding New Common Stock and accordingly, no
unaffiliated stockholder will be entitled to exercise the inspection rights
afforded under Nevada law.
All owners of fractional shares of New Common Stock following the reverse
stock split will receive cash in lieu of such fractional shares at the rate of
$6,500 for each whole share of New Common Stock, pro rated as to the fractional
share held by each such owner. The Company believes that the purchase price
represents a fair price per share of the Company's common stock. Furthermore,
stockholders receiving cash in lieu of fractional shares of New Common Stock
will not have to pay brokerage fees or commissions in connection with such
transaction.
Stockholders owning only fractional shares of New Common Stock following
the reverse stock split will receive cash in lieu of such fractional shares,
will cease to have any ownership interest in the Company, and will cease to
participate in the future earnings and growth, if any, of the Company.
TAX CONSEQUENCES OF THE PROPOSED TRANSACTION. Upon consummation of the
reverse stock split, each 10,000 shares of Old Common Stock issued and
outstanding immediately prior to the effective time of such split will be
converted into one share of New Common Stock and all resulting fractional shares
of New Common Stock will be purchased by the Company at the price of $6,500 per
share. The following description of the federal income tax consequences of the
reverse stock split is included solely for the general information of the
10
<PAGE>
holders of the Company's common stock. The federal income tax consequences for
any particular stockholder may be affected by matters not discussed herein, and
each stockholder should consult his or her personal tax advisor in determining
the federal income tax consequences of the reverse stock split and purchase of
fractional shares. For those stockholders receiving New Common Stock from
consummation of the reverse stock split, there will be no direct tax
consequences as a result of the reverse stock split, except for reallocation to
the stockholders' per share tax basis. The purchase of fractional shares of New
Common Stock by the Company will be a taxable transaction for federal income tax
purposes. Each holder of fractional shares of New Common Stock purchased by the
Company subsequent to the reverse stock split will recognize gain or loss upon
the purchase of that stockholder's fractional share of New Common Stock equal to
the difference, if any, between (i) the amount of the cash payment received for
any fractional shares of New Common Stock and (ii) that stockholder's tax basis
in such fractional shares of New Common Stock so long as the New Common Stock
was held as a capital asset of the stockholder. Any subsequent gain or loss
resulting from the disposition of New Common Stock should be treated as a
capital gain or loss transaction. As indicated previously, holders of New Common
Stock are urged to consult their personal tax advisors as to the tax
consequences of the reverse stock split and purchase of fractional shares under
federal, state, local and any other applicable laws.
The cash payments due to the holders of fractional shares of New Common
Stock (other than certain exempt entities and persons) will be subject to a
backup withholding tax at the rate of 31% under federal income tax law unless
certain requirements are met. Generally, the Company or its paying agent will be
required to deduct and withhold the tax on cash payments due at the effective
time of the purchase of fractional shares of New Common Stock subsequent to the
reverse stock split if (i) a stockholder fails to furnish a taxpayer
identification number ("TIN"; the TIN of an individual stockholder is his or her
Social Security number) to the paying agent or fails to certify under penalty of
perjury that such TIN is correct; (ii) the Internal Revenue Service ("IRS")
notifies the Paying Agent that the TIN furnished by the stockholder is
incorrect; (iii) the IRS notifies the paying agent that the stockholder has
failed to report interest, dividends, or original issue discount in the past; or
(iv) there has been a failure by the stockholder to certify under penalty of
perjury that such stockholder is not subject to the backup withholding tax. Any
amounts withheld by the paying agent in collection of the backup withholding tax
will reduce the federal income tax liability of the stockholders from whom such
tax was withheld.
ITEM 8. FAIRNESS OF THE TRANSACTION.
(a) The Company believes that the proposed reverse stock split and
subsequent purchase of fractional shares is fair to unaffiliated stockholders of
the Company. The Board of Directors of the Company by unanimous vote on April 6,
1999, with no member of the Board of Directors dissenting or abstaining from
such approval, adopted a resolution declaring the terms and conditions of the
reverse stock split and purchase of fractional shares to be advisable, and
directing that a Proposed Amendment to the Certificate of Incorporation of the
Company be submitted to shareholders of the Company for consideration.
11
<PAGE>
The Affiliated Stockholders believe that the proposed reverse stock split
and subsequent purchase of fractional shares are substantively and procedurally
fair to unaffiliated stockholders of the Company and concur in the
recommendation of the Board of Directors that stockholders of the Company
approve the Proposed Amendment to the Certificate of Incorporation of the
Company to authorize the reverse stock split.
(b) A special committee of the Board of Directors of the Company was
established by the unanimous written consent of the Board, dated February 2,
1999 (the "Special Committee"). The Special Committee is comprised of J. Philip
Boesel, whose profession is investment banking, and Michael S. Black, a
Certified Public Accountant, both of whom are Directors who are neither
employees nor controlling persons of either the Company or its affiliate, Life
Plus International. The Special Committee was asked to take such action as was
necessary to find and retain an appropriate firm to prepare a fairness opinion
regarding the value of the Company's common stock. On February 28, 1999 the
Special Committee retained the Economic and Financial Consulting Group, Inc.
("EFCG") to render its opinion as to the fair value, from a financial point of
view, of the common stock of the Company.
EFCG delivered its written opinion on March 24, 1999. No restrictions were
imposed by the Special Committee or the Board of Directors of the Company upon
EFCG with respect to the investigations made or procedures followed by EFCG in
rendering its opinions.
The Special Committee was also charged with the responsibility of
recommending to the Board of Directors a fair price to pay for fractional shares
of the New Common Stock. It met with representatives of EFCG, discussions
occurred and information was shared concerning the methodologies employed in
determining a fair value, and the application of such methodologies to the
Company's financial and market position and future prospects. Based upon these
deliberations and the written report of EFCG, the Special Committee unanimously
recommended to the Board of Directors of the Company that $6,500 per share of
New Common Stock resulting from the reverse stock split would be a fair price
(hereafter referred to as the "Purchase Price").
The full text of EFCG's fairness opinion, summarized in response to Item 9
of this Schedule 13E-3, which sets forth certain assumptions made, certain
procedures followed, and certain matters considered by EFCG, is attached hereto
as Exhibit 3.
12
<PAGE>
In addition to the recommendation of the Special Committee, and the
conclusions contained in the EFCG report, the Board of Directors independently
considered certain additional factors. These factors included a comparison of
the purchase price for fractional shares of the New Common Stock, which is based
on a value of $0.65 per share of Old Common Stock, to: (i) the January 31, 1999
(end of first fiscal quarter) book value per share of Old Common Stock, which
was approximately $0.42 per share; and (ii) the historic and current market
values of the Company's common stock, which ranged between a high of $1.1875 and
a low of $0.5625 during the period 4/1/98 and 3/31/99. In addition, the Board of
Directors considered the amount and level of transactions in shares of the
Company's common stock during the past year, which averaged only approximately
1,800 shares traded per day during the one year period indicated above.
The Company's Board of Directors further considered the competitive
advantages of and benefits to the Company of not being required to file periodic
reports with the Securities and Exchange Commission pursuant to Section 15(d) of
the Securities and Exchange Act of 1934, the direct and indirect cost savings to
be realized by the Company from not having to file such periodic reports, and
the benefits to be derived by the remaining Company stockholders from the
transactions described in this Schedule.
The Company's Board of Directors determined that liquidation value was not
a relevant measure of the fairness of the share valuation. The Board further
noted that no firm offers to purchase the Company had ever been received, nor
had the Company engaged in any previous share purchase transactions which could
be used by the Board in connection with an assessment of the fairness of the
share valuation.
In reaching its determination as to the fairness of the Purchase Price, the
Board of Directors of the Company did not assign any relative or specific
weights to the foregoing factors.
(c) The reverse stock split transaction has not been structured such that
it must be approved by a majority of the unaffiliated stockholders in order for
the transaction to be consummated. Under the relevant provisions of the Nevada
Revised Statutes Annotated, Title 7, Chapter 78, Section 207, the reverse stock
split must be approved by a majority of all stockholders, including both
affiliated and unaffiliated stockholders.
William T. Evans, J. Robert Lemon and Timothy A. Nolan, all controlling
persons of the Company, have stated that they intend to vote in favor of the
Proposed Amendment to the Company's Certificate of Incorporation authorizing the
reverse stock split. Such persons control sufficient votes to assure approval of
the Proposed Amendment.
(d) The decision to retain EFCG to prepare a report concerning the fair
value of the Company's common stock was made by the Special Committee. The
Special Committee, consisting of Directors who are unaffiliated with the Company
other than in their capacity as Directors, was established by the Board of
Directors of the Company on February 2, 1999, to act on behalf of the
unaffiliated stockholders of the Company for purposes of reviewing the
desirability of undertaking the "going private" transaction which is the subject
13
<PAGE>
of this 13E-3 Transaction Statement. The Special Committee consisted of the
following persons: J. Philip Boesel and Michael S. Black, whose qualifications
are noted in Item 8 (a) above.
(e) The Board of Directors of the Company unanimously approved the
recommendations of the Special Committee, which vote included all of the
directors who were not employees of the Company.
(f) During the 18 month period preceding the date of this 13E-3 Transaction
Statement, the Company has not received any firm offers from any unaffiliated
person for (i) the merger or consolidation of the Company into or with any
person, (ii) the sale or other transfer of all or any substantial part of the
assets of the Company, or (iii) securities of the Company which would enable the
holder thereof to exercise control of the Company.
ITEM 9. REPORTS, OPINIONS, APPRAISALS AND CERTAIN NEGOTIATIONS.
(a) On February 28, 1999, the Special Committee of the Board of Directors
of the Company retained the services of EFCG to perform a valuation of the
Company's common stock, from a financial point of view, to be used to aid in
establishing the price to be paid to the holders of fractional shares of the New
Common Stock following the reverse stock split.
(b) The following information is provided with respect to the fairness
opinion provided by EFCG:
(1) EFCG performed a valuation analysis of the Company's common stock
and provided its opinion as to the fair value of the common stock, from a
financial point of view.
(2) EFCG is a regional firm providing consulting services in several
areas. EFCG's services include, but are not limited to the areas of
corporate finance, business valuation, financial advisory and litigation
support.
(3) The Special Committee considered proposals from two advisory
firms, interviewed one and unanimously agreed to retain the services of
EFCG.
(4) Other than the engagement of EFCG to provide the services
described in Item 9 (a) above, there are no relationships between EFCG or
its affiliates and the Company or its affiliates which existed during the
past two years or are contemplated. The fee for EFCG's services is $15,000.
(5) EFCG provided to the Special Committee and the Board of Directors
a range of values within which it believes the fair value of the common
stock lies. The Special Committee unanimously recommended to the Board of
Directors a price of $6,500 per share of New Common Stock, and the Board of
Directors unanimously adopted such recommendation.
14
<PAGE>
(6) The Company retained EFCG to perform a valuation analysis and to
provide its opinion as to the fair value of the Company's common stock,
from a financial point of view. On March 24,1999 EFCG delivered an opinion
(the "Fairness Opinion") to the Special Committee of the Board of Directors
of the Company. The Fairness Opinion was based upon economic, market and
other conditions in effect as of its date. No limitations were imposed by
the Board of Directors of the Company upon EFCG with respect to its
investigation or the procedures employed in rendering the Fairness Opinion.
The Fairness Opinion, which sets forth assumptions made, material reviewed,
matters considered, and the limits of the review, is attached as Exhibit 3
and is incorporated into this Schedule by reference.
The following is a summary of the Fairness Opinion. Stockholders of the
Company are urged to read the Fairness Opinion in its entirety. EFCG has
consented to the inclusion of its opinion in this 13E-3 Transaction Statement
and in the Information Statement provided to stockholders of the Company, and
has reviewed the following summary.
In connection with the Fairness Opinion, EFCG reviewed, among other things:
(i) the proposed transaction; (ii) annual reports on form 10-K for the fiscal
years ended October 31, 1998, October 31, 1997, October 31, 1996, October 31,
1995, and October 31, 1994; (iii) quarterly reports on form 10-Q for the periods
ended January 31, 1999, July 31, 1998, April 30, 1998, January 31, 1997, July
31, 1997, April 30, 1997, January 31, 1996, July 31, 1996, April 30, 1996,
January 31, 1995, July 31, 1995, April 30, 1995, January 31, 1994, July 31,
1994, and April 30, 1994; and (iv) projected financial results for fiscal years
1999 through 2004 provided by management of the Company and approved by the
Board of Directors of the Company. EFCG also held discussions with management of
the Company regarding its past and current business operations, financial
condition and future prospects and the performance of its common stock. EFCG
reviewed the reported price and trading activity of the Company's common stock,
analyzed other companies which manufacture and sell products within the dental
industry, the securities of which are publicly traded, and performed other such
other studies and analyses as EFCG deemed appropriate.
EFCG assumed and relied upon the accuracy and completeness of all financial
and other information reviewed for the purposes of the Fairness Opinion, whether
publicly available or provided by the Company, and did not independently verify
any such information or make an independent evaluation or appraisal of the
assets or liabilities of the Company. The opinion of EFCG is necessarily based
upon economic, market and other conditions as in effect on, and the information
made available to them as of March 8, 1999. The opinion of EFCG is directed to
the Special Committee of the Board of Directors of the Company and does not
constitute a recommendation to any stockholder of the Company as to how the
stockholder should vote at the stockholder's meeting to be held in connection
with the proposed transaction. Subsequent developments may affect the
conclusions reached in this opinion, and EFCG does not have any obligation to
update, revise or reaffirm this opinion.
15
<PAGE>
Projected future financial data that was used by EFCG as the basis for the
computations is summarized below:
PROJECTED FINANCIAL INFORMATION
(in 000's)
YEAR
- -------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- -------------------------------------------------------------------------------
Net Sales 28,618 31,703 32,968 33,926 34,738 35,177
Cost of Goods 12,164 13,458 14,113 14,572 14,991 15,232
Gross Profit 16,454 18,245 18,855 19,355 19,747 19,945
Operating Expense 14,498 15,923 16,273 16,596 16,848 17,053
Operating Income 1,957 2,322 2,582 2,759 2,900 2,892
Other Income (Expense) (259) (249) (111) (138) (203) (159)
Profit Before Tax 1,697 2,074 2,471 2,621 2,696 2,733
Income Tax 653 793 945 1,003 1,031 1,046
Net Income 1,044 1,280 1,526 1,619 1,665 1,688
Interest Expense 223 156 108 132 207 209
EBIT 1,920 2,229 2,579 2,753 2,904 2,943
Taxes on EBIT 739 853 986 1,053 1,111 1,126
Change in Deferred Tax 0 0 0 0 0 0
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
Cash 1,800 1,800 2,696 3,407 4,249 5,285
Current Assets 8,258 8,619 9,709 10,672 11,694 12,846
Net Fixed Assets 2,595 3,700 5,166 6,716 8,074 8,105
Total Assets 10,984 12,465 15,028 17,545 19,928 21,113
Current Liabilities 3,701 3,875 3,937 4,002 4,044 4,094
Long Term Debt 520 1,300 2,433 3,257 3,932 3,380
Credit Line 674 25 0 0 0 0
Net Worth 5,862 7,142 8,668 10,286 11,951 13,639
- -------------------------------------------------------------------------------
Depreciation and Amort. 701 727 763 852 964 1,141
Capital Expenditures 600 1,832 2,230 2,403 2,322 1,172
Change in Work. Cap (318) 123 106 168 120 58
- -------------------------------------------------------------------------------
The preparation of a fairness opinion involves determinations as to the
appropriate and relevant methods of financial analysis and, therefore, reference
should be made to the Fairness Opinion in its entirety and not to a summary
description. In performing its analysis, EFCG made numerous assumptions with
respect to industry performance, business and economic conditions and other
matters, many of which are beyond the control of the Company.
16
<PAGE>
EFCG considered several methods to evaluate the fair market value of the
Company's common stock. These methods are (i) the evaluation of the business as
a going concern utilizing discounted cash flow approaches to valuation; (ii)
current and historical market prices; (iii) net book value; (iv) liquidation
value; and (v) multiplier approaches based on comparisons to publicly traded
comparable companies. Although they examined all of these approaches to
valuation, they concluded that in general, and for Company specifically,
discounted cash flow approaches are far superior to other valuation
methodologies.
In general, the value of any asset, whether it be financial or real, should
be equal to the present value of the free cash flows accruing to the owner of
the asset. Applied to a business valuation, this methodology is premised on the
assumption that a buyer (shareholder) purchases a series of cash flows that
would be generated over time. Value is ascribed only to cash flows that can
ultimately be taken out of the business. Cash that is generated but used to
sustain the business (such as increases in working capital and capital
expenditures) creates no incremental value to the shareholder. Valuations based
on this premise must necessarily define an appropriate cash flow and must also
determine an appropriate discount factor to be used in converting projected
future magnitudes into present value terms.
Two measures of cash flow are widely accepted. The first measure, net cash
flow to equity, is defined below:
Net Income (after taxes)
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
+ Net changes in long term debt
= Net cash flow to equity
The appropriate discount factor used to convert future magnitudes into
present value terms is dependent on which of the cash flow approaches is
utilized. When the focus is on net cash flow to equity, then the appropriate
discount factor would be a rate of return on equity. The starting point for this
analysis is a current relatively risk free rate of return such as that available
on long term government debt. To this basic rate an equity risk premium
reflecting the difference between large company stocks and long term government
bonds, adjusted for a particular company, is added. An additional risk premium,
based on size, would then be added to account for the extra risk associated with
smaller companies. Given these considerations the appropriate rate of return on
equity is calculated in accordance with the equation below:
k = R + ((BETA) x ERP) + SP
e f
Where k = Rate of return on equity.
e
17
<PAGE>
R = Risk free rate of return which is assumed to be 5.75% based on the
f
current yield on long term government bonds as reported in the Wall Street
Journal, this date.
(BETA) = A measure of a particular security's volatility (risk) as related
to the market in general. According to information contained in Ibbotson
Associates: INDUSTRY COST OF CAPITAL, an appropriate measure of (BETA)
would amount to 0.95.
ERP = equity risk premium which is assumed to be 7.8% based on information
contained in Ibbotson Associates: STOCKS, BONDS, BILLS AND INFLATION 1998
YEARBOOK (IBBOTSON).
SP = Size risk premium which is assumed to be 3.3 % based on IBBOTSON.
Performing the computation indicated by the formula above, the appropriate
rate of return on equity (k ) would be 16.46%.
e
An alternative approach to computing the appropriate rate of return on
equity involves the use of estimates of ke specific to the dental equipment and
supplies industry (SIC Code 3843) as reported in Ibbotson and Associates:
INDUSTRY COST OF CAPITAL. The basic reported equity return, 14.23% (industry
composite return for an industry predominantly comprised of companies that would
be classified as low capitalization companies) should then be adjusted to
account for the size premium that would be appropriate for micro-capitalization
companies, 1.6% (micro-capitalization equity premium - low capitalization equity
premium), yielding a value of ke amounting to 15.83%.
EFCG then concluded that a conservative estimate of the appropriate equity
return for the Company would be in the range of 15.83% and 16.46%.
The second widely accepted measure of cash flow focuses on net cash flow
available to overall invested capital, equity plus debt, (free cash flows) is
defined below:
Earnings before interest and taxes (EBIT)
- Taxes on EBIT
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
= Net cash flow to overall invested capital
For valuations based on cash flows available to overall invested capital
(free cash flows), the appropriate discount factor would be a weighted average
cost of capital. The weighted average cost of capital can be described as the
average price a company must pay to attract both debt and equity to properly
capitalize the firm's operation and growth. The weighted average cost of capital
is defined by the equation below:
18
<PAGE>
k = (k x w ) + (k (1-t) x w )
a e e d d
Where k = weighted average cost of capital
a
k = rate of return on equity which is assumed to be in the range 15.83%
e
to 16.46% as discussed above.
w = Percentage of equity capital in the capital structure.
e
k = rate of return on debt
d
t = company's effective income tax rate
w = percentage of debt capital in the capital structure
d
Performing the computation indicated by the equation above indicates an
average weighted average cost of capital for the years 1999-2004 in the range
12.67% to 13.14%. An average for these years was used because the values for w ,
e
w and k differ for each year in the projection period. The terminal value of
d d
k , utilized for year 2005 and subsequent years, is in the range 12.93% to
a
13.42%, which represents the weighted average cost of capital for the year 2004.
The basic valuation of the Company as a going concern (discounted cash flow
analysis) is described by the equation below:
5 t 5
Value = (SIGMA) C /(1+k) + (Cf /(k-g))/(1+k) - current debt claims
t f
t = 0
Where Value = present value of projected future cash flows
C = Cash flow in year t
t
C = Normalized future cash flow
f
k = appropriate discount factor, either rate of return on equity (ke) or
weighted average cost of capital (k ).
a
g = projected growth in future cash flows which is assumed to be 2%. It
should be noted that any changes in inflation in future years would effect
k and g in the same direction so as to have little effect on the
computations.
Current debt claims = current outstanding debt of the company as of October
31, 1998. Debt claims amounting to $2,736,000 are subtracted for
19
<PAGE>
valuations focusing on free cash flows available to debt and equity, but
are ignored in valuations focusing on cash flows available to equity.
Value calculated in accordance with the equation above is converted into a
per share basis by dividing by 14,100,000 outstanding shares. Based on these
discounted cash flow analyses, EFCG has opined that the fair value of a share of
the common stock of the Company lies in the range $0.57 to $0.71.
CURRENT AND HISTORICAL MARKET PRICES. EFCG also examined current and
historical market prices and trading volume for the Company's common stock. They
concluded that stock prices would not necessarily be the best indicator of
value. The "Efficient Markets Hypothesis" argues that all publicly available
information should at all points in time be fully incorporated into the value of
securities. For most publicly traded securities, the current market price of
common stock should reflect the intrinsic value of discounted projected future
cash flows based on information available at the time. In the case of thinly
traded securities, such as the Company's, it would not necessarily be true that
current stock price would always be equal to intrinsic value. More specifically,
while the shares of the Company are publicly traded, they are closely held, are
frequently not traded, and when they do, tend to trade in small volume.
Approximately 85% of the outstanding shares are restricted as to sale by a
formal shareholder agreement, and have never been traded. An additional point
related to the use of current and historical stock prices as indicators of value
is that, all other things being equal, ownership interests which are not freely
marketable are worth less than the same shares if they were freely traded.
Consequently, any valuation based on current or historical stock prices would be
subject to a significant illiquidity discount.
While EFCG did not consider that stock price represented a definitive
indicator of economic value, their calculation of average stock price over the
last 3 months and 6 months (ending March 15, 1999) indicated values of $0.66 per
share and $0.68 per share, respectively. These values are corroborative of the
results obtained using discounted future cash flows.
EFCG also considered book value per share and liquidation value as
indicators of value, as well as a ratio analysis of other publicly traded
comparable companies. Their conclusions regarding these indicators are
summarized as follows:
PUBLICLY TRADED COMPARABLE COMPANIES: In many instances multiplier
approaches based on price/earnings ratios or similar measures are used for
valuation purposes. This methodology entails identifying publicly traded
comparable companies and assuming that financial and valuation ratios would be
similar across companies. It should be stressed that the appropriate multiplier
utilized in these instances would essentially be the inverse of the rates of
return on equity (ke) or weighted average cost of capital (ka) utilized in the
discounted cash flow analysis. Consequently, this is a valuation technique that
is primarily corroborative in nature.
20
<PAGE>
In an attempt to corroborate the findings reported above, EFCG examined a
number of publicly traded companies sharing some similarities with the Company.
They concluded that the Company is fairly unique in that it is relatively small,
is vertically integrated in the manufacturing and sale of its core products, and
sells its products in narrow dental market niches. There are some companies that
sell the same products, but also sell substantially different products;
consequently, it is difficult to disentangle the separate effects of the
relevant divisions. Other companies focus on either manufacturing or selling the
relevant products. Of those companies that are publicly traded, with a
substantial part of their business in the dental industry, and that both
manufacture and sell their products, relevant financial ratios provide little
guidance, since many of those companies have recently incurred losses, so that
calculations of Price/Earnings ratios are not meaningful. Further, those
companies do not produce and sell in the same narrow dental market niches that
the Company does. EFCG concluded that for purposes of valuing the Company's
common stock, there were no publicly traded comparable companies.
BOOK VALUE PER SHARE: The Company is engaged in a dynamic and ever-changing
dental market. Book value per share measures are inherently backward-looking and
reflective of past performance; they are not necessarily indicative of future
performance. In dynamic markets, proper valuation of common stock should reflect
expectations of FUTURE performance. EFCG noted that the Company's book value per
share as of October 31, 1998 was $0.41, which is significantly less than the
Company's current and historical prices. For these reasons EFCG concluded that
use of book value per share in the valuation of the common stock of the Company
is not appropriate.
LIQUIDATION VALUE: EFCG concluded that use of liquidation value is not
appropriate here for the following reasons: the Company is not in a business
posture where liquidation is remotely possible; additionally, any liquidation
value would necessarily be below the book value, and as discussed above, book
value per share is not appropriate for valuation purposes here.
The Fairness Opinion relates only to whether the consideration to be
received by the holders of fractional shares of New Common Stock is fair from a
financial point of view and does not constitute a recommendation to any
stockholder of the Company as to how such stockholder should vote with respect
to the proposed transaction.
(c) The full text of EFCG's Fairness Opinion is attached as Exhibit 3 to
this 13E-3 Transaction Statement. The Fairness Opinion shall be made available
for inspection and copying at the principal executive offices of the Company at
633 Lawrence Street, Batesville, Arkansas, during its regular business hours by
any interested stockholder of the Company or his representative who has been so
designated in writing.
21
<PAGE>
ITEM 10. INTERESTS IN SECURITIES OF ISSUER.
(a) As of the date of this 13E-3 Transaction Statement, the record and
beneficial ownership (except for beneficial ownership disclaimed as set forth in
applicable footnotes) of the Company's common stock, the percentage of the total
number of issued and outstanding common stock, and the number of shares of
common stock that there is a right to acquire of the person filing this
Schedule, together with any pension plan, profit or similar plan, and by each
executive officer, director, and each controlling stockholder, are as follows:
<TABLE>
<CAPTION>
Name Position No. Shares Percent of Class
---- -------- ---------- ----------------
<S> <C> <C> <C>
William T. Evans President, CEO, Director 5,078,178 (1) 35.9%
J. Robert Lemon Director 4,904,242 (2) 34.8%
Robert E. Christian Executive Vice President, Director 310,400 2.2%
Timothy A. Nolan Director 5,603,760 (3) 39.7%
Frank H. Newton, III Chief Operating Officer 100,000 (4) ---
Richard L. Land Vice President, Finance 27,000 (5) ---
Michael S. Black Director 25,000 (6) ---
J. Philip Boesel, Jr. Director --- ---
</TABLE>
Notes:
- ------
(1) Includes 4,211,360 shares held in a trust principally for the benefit of
Mr. Evans. Also includes 717,000 shares held in trust for the benefit of
Mr. Evans' nephew, for which he disclaims beneficial ownership.
(2) Includes 4,093,360 shares held by a trust principally for the benefit of
Mr. Lemon. Also includes 671,000 shares held in trust for the benefit
nephews and nieces of Mr. Lemon, for which he disclaims beneficial
ownership.
(3) Includes 310,000 shares held in a trust for the benefit of Mr. Nolan. Also
includes 5,293,360 shares held as trustee, of which Mr. Nolan disclaims
beneficial ownership.
(4) Includes an option for 100,000 shares at a price of $2.00 per share, of
which Mr. Newton is currently eligible to exercise 25,000 shares. The
option expires 6/13/04.
(5) Includes an option for 25,000 shares at a price of $0.5625 per share, of
which none are currently eligible to be exercised. The option expires
12/29/06.
(6) Includes an option for 25,000 shares at a price of $0.5625 per share, of
which none are currently eligible to be exercised. The option expires
12/29/06.
(b) No transactions in any shares of the common stock of the Company were
effected during the 60 days immediately preceding the date of this Schedule
13E-3 by the Company or by any of the persons named in paragraph (a) of this
Item.
ITEM 11. CONTRACTS, ARRANGEMENTS OR UNDERSTANDINGS WITH RESPECT TO THE
COMPANY'S SECURITIES.
There are no contracts, arrangements, understandings or relationships
between the Company or the persons listed above and any other person in
connection with the proposed reverse stock split concerning the transfer or
voting of the Company's common stock, joint ventures, loan or option
arrangements, puts or calls, guaranties or the giving or withholding of proxies,
consents or other authorizations with the exception of the agreement disclosed
below:
22
<PAGE>
Approximately 85% of the outstanding shares of the Company's common stock
are restricted as to transfer or sale by a shareholders agreement which was
signed in 1986. The shareholders agreement contains provisions which require the
following: (i) all decisions required to be made under the agreement shall be
made by a majority vote, with each shareholder having one vote for each share
owned by the shareholder; (ii) no shareholder may sell or transfer any of his or
her shares except in the proportion in which all of the shareholders sell or
transfer their shares; and (iii) all of the shares covered by the shareholders
agreement shall be voted as a block at all meetings of the shareholders of the
Company. The block of shares covered by the shareholders agreement will be voted
in favor of the Proposed Amendment.
ITEM 12. PRESENT INTENTION AND RECOMMENDATION OF CERTAIN PERSONS WITH REGARD
TO THE TRANSACTION.
(a) To the knowledge of the persons filing this Schedule, after making
reasonable inquiry, no executive officer, director or affiliate of the Company
or any person enumerated in Exhibit 1 to this Schedule presently intends to sell
any of the Company's common stock owned or held by such person, except with
respect to fractional shares of New Common Stock to be purchased by the Company
following the reverse stock split. Each of the persons enumerated in Exhibit 1
presently intends to vote all shares of the common stock held by such person and
with respect to which such person holds proxies, in favor of the Proposed
Amendment, as described in Item 5 of this Schedule.
(b) As described in Items 7 and 8 above, all of the persons enumerated in
Exhibit 1 to this Schedule who are directors of the Company and all members of
the Special Committee voted in favor of the Proposed Amendment. To the knowledge
of the persons filing this statement, after making reasonable inquiry, except as
stated in the preceding sentence, none of the persons named in Exhibit 1 to this
Schedule has made a recommendation in support of or opposed to the Proposed
Amendment except for the recommendation made in support of the Amendment by the
Board of Directors in the Proxy Statement.
ITEM 13. OTHER PROVISIONS OF THE TRANSACTION.
(a) Under applicable Nevada law, shareholders of the Company will have
dissenters' rights with respect to this transaction. If dissenters' rights are
properly elected by a shareholder, the "fair value" of the dissenting
shareholder's shares will be determined by agreement of the Company and the
dissenting shareholder or, if no agreement is reached, by appraisal by order of
a court. Otherwise, appraisal rights are not provided under Nevada law or under
the Company's Articles of Incorporation with respect to this transaction and
will not be voluntarily accorded by the Company to the shareholders.
Generally, under the provisions of the Nevada Revised Statutes (hereinafter
referred to as "NRS"), Chapter 78, Private Corporations law, Section 207, a
corporation may increase or decrease in the number of shares of a class and
series, if any, of its capital stock and thereby correspondingly increase or
decrease the number of issued and outstanding shares of the same class and
series held by each stockholder by a resolution of the board of directors.
23
<PAGE>
Notwithstanding the foregoing, in the event that a proposal to increase or
decrease the number of authorized shares of any class and series, if any, that
includes provisions pursuant to which only money will be paid or script will be
issued to stockholders who hold more than 10 percent of the outstanding shares
of the affected class or series and would otherwise be entitled to receive
fractions of shares in exchange for the cancellation of all of their shares, the
increase or decrease must be approved by the vote of stockholders holding a
majority of the voting power of the affected class and series, unless the
articles of incorporation provide for a greater proportion of stockholders to
approve the change in the number of shares. Moreover, a proposed increase or
decrease that includes provisions pursuant to which only money will be paid or
script will be issued to stockholders who before the increase or decrease held
one percent or more of the outstanding shares of the affected class and series
and would otherwise be entitled to receive a fraction of a share, will be
subject to the provisions of NRS 92A.300 to 92A.500, Nevada's dissenting
shareholder rights statutes. If the proposal is subject to NRS 92A.300 to
92A.500 any stockholder may dissent in accordance with those provisions and
obtain payment of the fair value of the fraction of a share to which the
stockholder would otherwise be entitled.
THE FOLLOWING DISCUSSION IS NOT A COMPLETE STATEMENT OF THE LAW PERTAINING
TO DISSENTER'S RIGHTS UNDER THE NEVADA REVISED STATUTES AND IS QUALIFIED IN ITS
ENTIRETY BY THE FULL TEXT OF CHAPTER 92A.300 THROUGH 92A.500, WHICH IS REPRINTED
IN ITS ENTIRETY AS AN ATTACHMENT TO THIS 13E-3 TRANSACTION STATEMENT AS EXHIBIT
8 AND IS INCORPORATED HEREIN BY REFERENCE.
Under the NRS, holders of shares of common stock who dissent to the
proposed transaction in accordance with the procedures set forth in Chapter 92A
will be entitled to receive payment in cash of the "fair value" of their
fractional shares. NRS 92A.320 defines "fair value" as the value of the
fractional share immediately before the effectuation of the reverse stock split,
excluding any appreciation or depreciation in anticipation of the reverse stock
split unless exclusion would be inequitable. Any stockholder who wishes to
exercise such dissenter's rights, or who wishes to preserve his right to do so,
should review carefully the following discussion and Exhibit 8, because failure
to timely and properly comply with the procedures specified will result in the
loss of dissenter's rights under the NRS. A person having beneficial interest in
shares of common stock held of record in the name of another person, such as a
broker or nominee, must act promptly to cause the holder of record to follow the
steps summarized below properly and in a timely manner to perfect any
dissenter's rights the beneficial owner may have.
A stockholder wishing to exercise his dissenter's rights must deliver to
the Secretary of the Company, ON OR BEFORE [A DATE BEFORE VOTE IS TAKEN], a
written notice of his intent to demand payment for his shares if the reverse
stock split is effectuated, and he must not vote his shares in favor of the
proposed reverse stock split. Written notice should be delivered to the Company
at the following address:
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
ATTENTION: SECRETARY
633 LAWRENCE STREET
BATESVILLE, ARKANSAS 72501
24
<PAGE>
As provided in Chapter 92A: (i) failure of a holder of shares to make
written notification of his intent to assert dissenter's right (or a beneficial
owner of shares of common stock who fails to cause the record holder of such
shares of common stock to make notice of his intent to assert dissenter's
rights) within such time limit; or, (ii) votes in favor of the reverse stock
split, will result in the loss of such holder's ability to assert dissenter's
rights and receive payments for his shares pursuant to NRS 92A.300-92A.500.
If the reverse stock split is approved by a majority of stockholders, the
Company must, ON OR BEFORE, [10 DAYS AFTER THE VOTE], deliver written
dissenter's notice to all stockholders who exercised their dissenter's rights to
the split which notice shall be set forth (a) where the demand for payment must
be sent and where and when certificates for shares must be deposited; (b) inform
the dissenters not represented by certificates to which extent the transfer of
the shares will be restricted after demand for payment is received by the
Company; (c) supply a form for demanding payment by the dissenting shareholders
that includes, among other things, that the dissenter acquired beneficial
ownership of the shares prior to the date on which the reverse stock split was
approved; (d) the date by which the Company must receive the demand for payment,
which date may not be less than 30 nor more than 60 days after the date of the
notice is delivered; and (e) be accompanied by a copy of NRS 92A.300 to 92A.500.
Dissenting stockholders who do not comply with all stipulations and meet all
deadlines to be set forth in the foregoing notice, including returning to the
Company the dissenter's demand for payment, will not be entitled to payment for
their shares in accordance with NRS 92A.300 to 92A.500. In lieu thereof the
non-complying stockholders will receive the consideration of $6,500 per share of
New Common Stock for their fractional shares.
Within 30 days of the Company's receipt of the dissenter's demand for
payment, the Company will pay the Company's estimate of the fair value of the
fractional shares plus accrued interest to the dissenting stockholder. The
stockholder will also receive from the Company a statement of the Company's
estimate of the fair value of the shares, an explanation of how interest was
calculated, and a statement of the dissenter's further rights to demand payment
under the NRS. In accordance with the NRS, interest will be calculated from the
effective date of the reverse stock split until the date of payment at the
average rate paid by the Company on its principal debt or, if none, at a rate
that is fair and equitable.
If a demand for payment remains unsettled, the Company must commence a
proceeding in the District Court of the county where its registered office is
located within 60 days after receiving the demand containing the dissenting
stockholder's estimate of fair value of his shares, and petition the Court to
determine the fair value of the shares and accrued interest. All dissenters,
whether or not residents of Nevada, whose demands remain unsettled shall become
parties to the proceeding. The jurisdiction of the Court in which the proceeding
is commenced is plenary and exclusive. The Court may appoint one or more persons
as appraisers to receive evidence and recommend a decision on the question of
fair value. The dissenters have the same discovery rights as parties in other
civil proceedings. Each dissenter who is made a party to the proceeding is
entitled to a judgment for the amount, if any, by which the court finds the fair
value of his shares, plus interest, exceeds the amount paid by the Company. If
25
<PAGE>
the Company does not commence the proceeding within the 60-day period, it must
pay each dissenter whose demand remains unsettled the amount demanded by the
dissenter.
The costs of the legal proceeding, including the reasonable compensation
and costs of the appraisers, shall be determined by the Court and assessed upon
the Company, except the Court may assess costs against the dissenters in amounts
deemed equitable by the Court if the dissenters acted arbitrarily or vexatiously
or not in good faith in demanding payment. The Court may also assess the fees
and expenses of the counsel and experts for the respective parties, in amounts
the Court finds equitable.
Failure to follow the steps required by Chapter 92A of the NRS for
perfecting dissenter's rights may result in the loss of such rights.
(b) Not applicable.
(c) Not applicable.
ITEM 14. FINANCIAL INFORMATION.
(a) (1) Audited financial statements for the Company's 1997 and 1998 fiscal
years filed with the Company's most recent Annual Report on Form 10-KSB under
Sections 13 and 15(d) of the Securities Exchange Act of 1934 are incorporated
herein by reference.
(2) Unaudited financial statements for the Company's fiscal quarter
ended January 31, 1999, as reported on Form 10-QSB are incorporated herein by
reference.
(3) The ratios of earnings to fixed charges for the fiscal year ended
October 31, 1997 was 1.91; for the fiscal year ended October 31, 1998 was 4.34;
and for the quarter ended January 31, 1999 was 2.46.
(4) The book value per share as of the fiscal year ended October 31,
1998 was $0.41, and as of the end of the first fiscal quarter ended January 31,
1999, was $0.42.
(b) Pro forma data disclosing the effect of the reverse stock split and
buyback of fractional shares on (1) the Company's balance sheet as of the most
recent fiscal year end and quarter end is attached as Exhibits 4 and 5 ; and (2)
the Company's statement of income and earnings per share amounts as of the most
recent fiscal year end and quarter end is attached as Exhibits 6 and 7; and (3)
the book value per share as of the fiscal year ended October 31, 1998 would have
been $3,945.80, and as of the end of the first fiscal quarter ended January 31,
1999, would have been $4,050.38.
26
<PAGE>
ITEM 15. PERSONS AND ASSETS EMPLOYED, RETAINED OR UTILIZED.
(a) No officer, employee, class of employees or corporate asset of the
Company (excluding corporate assets which are proposed to be used as
consideration for purchases of securities or payment of expenses which are
disclosed in Item 6 of this Schedule) has been or is proposed to be employed,
availed of or utilized by the Company or any of its affiliates in connection
with the Proposed Amendment and reverse stock split described in this Schedule.
(b) No person has been employed, retained or is to be compensated by the
Company, or by any person on behalf of the Company, to make solicitations or
recommendations in connection with the Proposed Amendment and reverse stock
split described in this Schedule.
ITEM 16. ADDITIONAL INFORMATION.
It is expected that the owners of more than the necessary majority of the
shares of common stock entitled to vote on the Proposed Amendment (including,
without limitation, all shares owned by the persons listed on Exhibit 1 to this
Schedule and any shares controlled by them) will vote in favor of the Proposed
Amendment, and, accordingly that such amendment will receive the necessary
approval from stockholders entitled to vote on the question. Upon receipt of
stockholder approval, the Company expects to move quickly to implement the
Proposed Amendment and the reverse stock split authorized by such amendment.
ITEM 17. MATERIAL TO BE FILED AS EXHIBITS.
(a) Not applicable.
(b) The report and opinion of EFCG referred to in Items 8 (d) and 9 of this
Schedule are attached hereto as Exhibit 3.
(c) Not applicable.
(d) All disclosure materials to be furnished to stockholders of the Company
in connection with the Proposed Amendment and reverse stock split pursuant to
the SEC Rules 13e-3 (d) (Section 240.13e-3 (d)) are attached hereto as Exhibit
9.
(e) A statement detailing the rights of dissenters and methods of
exercising such rights, as well as the relevant sections of the Nevada Revised
Statutes, are attached hereto as Exhibit 8.
(f) Not applicable.
27
<PAGE>
SIGNATURE
After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this Statement is true, complete and correct.
4/16/99 /s/ William T. Evans
- ------------------- --------------------------------------------
(Date) William T. Evans
President, CEO, Director, Controlling Person
4/16/99 /s/ J. Robert Lemon
- ------------------ --------------------------------------------
(Date) J. Robert Lemon
Director, Controlling Person
4/16/99 /s/ Timothy A. Nolan
- ---------------- --------------------------------------------
(Date) Timothy A. Nolan
Director, Controlling Person
28
<TABLE>
<CAPTION>
Professional Dental Technologies, Inc.
Exhibit 1
Identity and Background of Directors, Executive Officers,
and Controlling Persons of the Company
- ------------------------------------------------------------------------------------------------------------------------------------
Occupation or Employment
Name Position Present Occupation during Past Five Years
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
William T. Evans President President & Chief Executive Officer, Executive Vice President
1996 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Secretary, 1987 - 1996 Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Director, 1987 - Present
Controlling Person
- ------------------------------------------------------------------------------------------------------------------------------------
Robert E. Christian Secretary & Treasurer, Executive Vice President Senior Vice President
1996 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Treasurer, 1988 - 1996 Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Director, 1988 - Present
- ------------------------------------------------------------------------------------------------------------------------------------
Frank H. Newton, III Chief Operating Officer, Chief Operating Officer Chief Operating Officer
1993 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
- ------------------------------------------------------------------------------------------------------------------------------------
Richard L. Land Vice President - Finance, Vice President - Finance Controller
1997 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Controller
Darling Special Products, Inc.
P.O. Box 1000
Caruthersville, Missouri
573-333-2070
- ------------------------------------------------------------------------------------------------------------------------------------
J. Robert Lemon President Co-Founder President & Chief Executive Officer,
1987 - 1996 Life Plus International Professional Dental Technologies, Inc.
268 West Main Street 633 Lawrence Street
Director, 1987 - Present Batesville, Arkansas 72501 Batesville, Arkansas 72501
Controlling Person 870-698-2311 870-698-2300
- ------------------------------------------------------------------------------------------------------------------------------------
Timothy A. Nolan Director, 1988 - Present Managing Director Managing Director
Multiway Associates Multiway Associates
268 West Main Street 268 West Main Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2311 870-698-2311
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Professional Dental Technologies, Inc.
Exhibit 1, Page 2
Identity and Background of Directors, Executive Officers,
and Controlling Persons of the Company
- ------------------------------------------------------------------------------------------------------------------------------------
Occupation or Employment
Name Position Present Occupation during Past Five Years
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
J. Philip Boesel, Jr. Director, 1995 - Present Retired First Vice President - Investment Banking
Kirkpatrick, Pettis, Smith, Polian, Inc.
1501 50th Street, Suite 350
West Des Moines, Iowa 50266
515-224-8520
- ------------------------------------------------------------------------------------------------------------------------------------
Michael S. Black Director, 1996 - Present Partner Partner
Smith & Black, CPA's & Consultants Smith & Black, CPA's & Consultants
421 Broad Street 421 Broad Street
Lake Geneva, Wisconsin 53147 Lake Geneva, Wisconsin 53147
414-248-9112 414-248-9112
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Professional Dental Technologies, Inc.
Exhibit 2
Proposed Amendment to the Company's Certificate
of Incorporation Adopted April 6, 1999
Article FOURTH of the Certificate of Incorporation of the Company is hereby
amended by:
Replacing the Article with the following:
FOURTH: The total authorized capital of this corporation is the sum of
Three Hundred Thousand Dollars ($300,000) comprised of Three Thousand
(3,000) common shares having a par value of One Hundred Dollars ($100).
There shall be only one class of shares of the corporation; to wit: Common.
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
FAIRNESS OPINION OF ECONOMIC AND FINANCIAL
CONSULTING GROUP, INC.
EXHIBIT 3
<PAGE>
ECONOMIC AND FINANCIAL CONSULTING
GROUP, INC.
------------------------------------------------------------------------------
6 Richland Hills Cove . Conway, AR 72032 . (501) 327-5826
March 23, 1999
Mr. J. Philip Boesel
Chairman, Special Committee
The Board of Directors
Professional Dental Technologies, Inc.
RE: FAIRNESS OPINION
Dear Mr. Boesel:
You, as Chairman of the Special Committee of the Board of Directors of
Professional Dental Technologies, Inc. ("Pro-Dentec" or the "Company") have
requested that we provide a fairness opinion regarding the value of the common
stock of the Company. This valuation is to be used in structuring a transaction
involving the reverse split of the Common Stock of the Company, and the
subsequent repurchase by the Company of fractional shares created through this
transaction, as part of the process to take the Company private.
It is our opinion that the fair market value of the common stock of the Company
is in the range $0.5709 to $0.7136 per share. Our methodology utilized in
reaching this conclusion is described in detail in the attached opinion
document.
In connection with rendering this opinion, we have reviewed, among other things,
(i) the proposed transaction, (ii) historical operating results of the Company,
(iii) internally prepared projections concerning the future performance of the
Company, and (iv) the historical and current trading performance of the
Company's stock. We have held discussions with members of the management of the
Company regarding the past and current business operations as well as the future
prospects of the Company. We have reviewed industry specific data regarding the
<PAGE>
valuation of publicly traded companies in the dental market as well as other
such information as we consider appropriate.
In rendering our opinion, we have assumed and relied upon the accuracy and
completeness of all financial and other information reviewed by us for purposes
of this opinion, whether publicly available or provided to us by representatives
of the Company, and we have not assumed any responsibility for independent
verification of such information. Based upon the forgoing and based upon other
such matters that we consider relevant, it is our opinion that the consideration
to be received by the shareholders of the Company as a result of the
transaction, as indicated above, is fair from a financial point of view as of
the date hereof.
Our opinion is necessarily based upon economic, market and other conditions as
in effect on, and the information made available to us as of March 8, 1999. Our
opinion is directed to the Special Committee of the Board of Directors of the
Company and does not constitute a recommendation to any stockholders of the
Company as to how the stockholder should vote at the stockholder's meeting held
in connection with the transaction. It is understood that subsequent
developments may affect the conclusions reached in this opinion and that we do
not have any obligation to update, revise or reaffirm this opinion.
Sincerely,
/s/ Ralph D. Scott, Jr.
- --------------------------
RALPH D. SCOTT, JR., Ph.D.
/s/ Keith Berry
- --------------------
S. KEITH BERRY, Ph.D.
11
<PAGE>
Professional Dental Technologies, Inc.
Fairness Opinion
This document is based upon information provided by Professional Dental
Technologies, Inc. ("Pro-Dentec") as well as sources deemed to be reliable. The
information set forth in this document is intended solely for use by the Board
of Directors of Pro-Dentec. Possession of this document, or a copy thereof, does
not carry with it the right of publication of all or part of it, nor may it be
used for any purposes by anyone but the Board of Directors of Pro-Dentec without
the previous written consent of the Economic and Financial Consulting Group,
Inc. ("EFCG"), or the Board of Directors of Pro-Dentec, and in any event only
with attribution to EFCG. The compensation received by EFCG from this engagement
is not dependent on the consummation of the transaction evaluated herein.
/s/ S. Keith Berry /s/ Ralph D. Scott
S. Keith Berry, Ph.D. Ralph D. Scott, Jr. Ph.D
12
<PAGE>
EXECUTIVE SUMMARY
The Economic and Financial Consulting Group, Inc. ("EFCG") has been retained by
Pro-Dentec ("the Company") to provide a fairness opinion regarding the value of
currently outstanding common stock. This opinion has been requested in
connection with a contemplated transaction which calls for the company to effect
a reverse split of its common stock in a ratio to be determined. Fractional
shares created in the transaction will be mandatorially redeemed by the company.
Based upon our analysis, the fair market value of the common stock of Pro-Dentec
is in the range $0.5709 to $0.7136 per share. The basis for our conclusion and
our methodology will be explained in detail below.
THE TRANSACTION
As of the date of this report, the major elements of the contemplated
transaction are to be as follows:
o The Company is contemplating a reverse split of its common stock in a ratio
to be determined.
o Shareholders holding fractional shares post split will have their
fractional shares repurchased by the company at a fair price.
DUE DILIGENCE REVIEW
As an integral part of determining the fair market value of Pro-Dentec's common
stock, EFCG conducted an extensive review of the material provided by the
Company, including its historical financial results and projections of future
operating results. In addition, EFCG conducted interviews with management on
location. In general our discussions with management centered on the following
issues:
o The history, nature and historical operating results of the business.
o The outlook for the Company's business, including assumptions used in
projecting future operating results.
o The historical trading performance of the Company's common stock.
VALUATION
EFCG has considered several methods to evaluate the fair market value of the
Company's common stock. These methods are (i) the evaluation of the business as
a going concern utilizing discounted cash flow approaches to valuation; (ii)
current and historical market prices; (iii) net book value; (iv) liquidation
2
<PAGE>
value; and (v) multiplier approaches based on comparisons to publicly traded
comparable companies. Although we have examined (and will discuss, below) all of
these approaches to valuation we believe, in general and for Pro-Dentec
specifically, that discounted cash flow approaches are far superior to other
valuation methodologies. The basis for this opinion is explained in detail in
our analysis below.
Valuation as a Going Concern (Discounted Cash Flow Approaches)
In general, the value of any asset, whether it be financial or real, should be
equal to the present value of the free cash flows accruing to the owner of the
asset. Applied to a business valuation this methodology is premised on the
assumption that a buyer (shareholder) purchases a series of cash flows that
would be generated over time. Value is ascribed only to cash flows that can
ultimately be taken out of the business. Cash that is generated but used to
sustain the business (such as increases in working capital and capital
expenditures) creates no incremental value to the shareholder. Valuations based
on this premise must necessarily define an appropriate cash flow and must also
determine an appropriate discount factor to be used in converting projected
future magnitudes into present value terms. Each of these components of the
valuation problem is discussed in detail below. Conclusions specific to the
value of Pro-Dentec as a going concern are summarized in Tables 3 through 6,
attached.
MEASURE OF CASH FLOW:
Two measures of cash flow are widely accepted. The first measure of cash flow,
net cash flow to equity, is defined below:
Net Income (after taxes)
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
+ Net changes in long term debt
= Net cash flow to equity
Historical and projected future financial data that would provide the basis for
the computation of values of this variable are summarized in Tables (1) and (2),
respectively. Tables (3) and (4) specifically demonstrate the computation of
projected future net cash flow to equity evaluated at constant purchasing power
as based on the projections provided by Pro-Dentec management. In Tables (3) and
(4) we have also scaled the Pro-Dentec future projections upward by a factor of
2% per annum to account for the effects of inflation. We believe that this is a
conservative estimate of future inflation given the current general (CPI)
inflation rate. We have also examined the historical behavior of the prices of
primary Pro-Dentec products and have ascertained that they have inflated at a
3
<PAGE>
rate significantly below the general inflation rate (primarily because of a
desire to maintain the relative position of product prices in a highly
competitive market). Consequently, the use of a 2% growth factor accounts for
real growth IN EXCESS OF the amounts projected by Pro-Dentec management.
4
<PAGE>
A second measure of cash flow focusing on net cash flow available to overall
invested capital, equity plus debt, is defined below:
Earnings before interest and taxes (EBIT)
- Taxes on EBIT
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
= Net cash flow to overall invested capital
Projected future values of this variable based on projections provided by
Professional Dental Technologies, Inc. management as contained in the data base
described by Table (2) are summarized in Tables (5) and (6). Those tables also
scale Pro-Dentec projections upward to account for the effects of inflation, as
discussed above.
DISCOUNT FACTOR:
The appropriate discount factor used to convert future magnitudes into present
value terms is dependent on which of the cash flow approaches, discussed above,
is ultimately utilized. If the focus is on net cash flow to equity, then the
appropriate discount factor would be a rate of return on equity. Table (7)
demonstrates the build-up of appropriate rates of return on equity. As the table
demonstrates, the starting point for this analysis is a current relatively risk
free rate of return such as that available on long term government debt. To this
basic rate an equity risk premium reflecting the difference between large
company stocks and long term government bonds, adjusted for a particular
company, is added. An additional risk premium, based on size, would then be
added to account for the extra risk associated with smaller companies. Given
these considerations the appropriate rate of return on equity is calculated in
accordance with equation (1), below:
(1) ke = Rf + ((beta) x ERP) + SP
Where ke = Rate of return on equity.
Rf = Risk free rate of return which is assumed to be 5.75% based on
the current yield on long term government bonds as reported in the
Wall Street Journal, this date.
(beta) = A measure of a particular security's volatility (risk)
as related to the market in general. According to
information contained in Ibbotson Associates: INDUSTRY COST
OF CAPITAL, an appropriate measure of (beta) would amount to
0.95.
ERP = equity risk premium which is assumed to be 7.8% based on information
contained in Ibbotson Associates: STOCKS, BONDS, BILLS AND INFLATION
1998 YEARBOOK (IBBOTSON).
5
<PAGE>
SP = Size risk premium which is assumed to be 3.3 % based on IBBOTSON.
Performing the computation indicated by equation (1), with the assumptions
above, indicates an appropriate rate of return on equity (ke) of 16.46%. It
should be noted that in our opinion this represents a conservative estimate of
ke because the SP that we have utilized represents the expected
micro-capitalization equity size premium as reported in IBBOTSON. This size
category contains companies with market capitalization of up to $261million
which would generally be considered to be significantly less risky than
Pro-Dentec which has market capitalization of less than $10 million.
An alternative approach would involve the use of estimates of ke specific to the
dental equipment and supplies industry (SIC Code 3843) as reported in Ibbotson
and Associates: INDUSTRY COST OF CAPITAL. The basic reported equity return,
14.23% (industry composite return for an industry predominantly comprised of
companies that would be classified as low capitalization companies) should then
be adjusted to account for the size premium that would be appropriate for
micro-capitalization companies, 1.6% (micro-capitalization equity premium - low
capitalization equity premium), to yield a value of ke amounting to 15.83%.
In conclusion, we believe that a conservative estimate of the appropriate equity
return for Pro-Dentec would be in the range 15.83% to 16.46%. IBBOTSON and other
sources that we have relied on are generally considered to be extremely
authoritative in our discipline. These sources are widely utilized and quoted in
issues concerning the evaluation of risk premia and other financial issues.
For valuations based on cash flows available to overall invested capital (free
cash flows), the appropriate discount factor would be a weighted average cost of
capital. The weighted average cost of capital can be described as the average
price a company must pay to attract both debt and equity to properly capitalize
the firm's operation and growth. The weighted average cost of capital is defined
by equation (2), below:
(2) ka = (ke x we) + (kd(1-t) x wd)
Where ka = weighted average cost of capital
ke = rate of return on equity which is assumed to be in the range 15.83%
to 16.46% as discussed above.
we = Percentage of equity capital in the capital structure.
kd = rate of return on debt
6
<PAGE>
t= company's effective income tax rate
wd = percentage of debt capital in the capital structure
Performing the computation indicated by equation (2) indicates an average
weighted average cost of capital for the years 1999-2004 in the range 12.67% to
13.14%. We have utilized an average for these years because the values for we,
wd and kd differ for each year in the projection period as summarized in Tables
(8) and (9). The terminal value of ka, utilized for year 2005 and subsequent
years, is in the range 12.93% to 13.42%, which represents the weighted average
cost of capital for the year 2004.
VALUATION:
Given the discussion of cash flows and discount factors, above, the basic
valuation of Pro-Dentec as a going concern (discounted cash flow analysis) is
described by equation (3), below:
5 t 5
(3) Value = (SIGMA) Ct/(1+k) + (Cf /(k-g))/(1+k) - current debt claims
t = 0
Where Value = present value of projected future cash flows
Ct = Cash flow in year t as summarized for various scenarios in Tables
(3) through (6).
Cf = Normalized future cash flow as reported in Tables (3) through (6).
k = appropriate discount factor, either rate of return on equity (ke)
or weighted average cost of capital (ka).
g = projected growth in future cash flows which is assumed to be 2%. As
discussed above we believe that 2% would fully account for the effects
of inflation as well as real growth in excess of that projected by
Pro-Dentec management. It should be noted that any changes in
inflation in future years would effect k and g in the same direction
so as to have little effect on our computations.
Current debt claims = current outstanding debt of the company as of
October 31, 1998. Debt claims amounting to $2,736,000 are subtracted
for valuations focusing on free cash flows available to debt and
equity, but are ignored in valuations focusing on cash flows available
to equity.
7
<PAGE>
Value calculated in accordance with equation (3) is converted into a per share
basis by dividing by 14,100,000 outstanding shares. Our valuations are
summarized in Tables (3) through (6). Tables (3) and (4) focus on an equity
approach to valuation and indicate a value per share in the range $0.5709 to
$0.5943. Tables (5) and (6) focus on a free cash available to debt and equity
approach to valuation and indicate a value per share in the range $0.6686 to
$0.7136. It should be noted that the valuations that we have computed, based on
projected future cash flow information provided by Pro-Dentec management, are
considerably in excess of the valuations that could be derived based on the
historical performance of Pro-Dentec in the last 5 years as demonstrated by
Table (1).
CURRENT AND HISTORICAL MARKET PRICES
In financial theory and literature, the "Efficient Markets Hypothesis" argues
that all publicly available information should at all points in time be fully
incorporated into the value of securities. Consequently, for most publicly
traded securities the current market price of common stock should reflect the
intrinsic value of discounted projected future cash flows based on information
available at the time. In the case of thinly traded securities, such as
Pro-Dentec, it would not necessarily be true that current stock price would
always be equal to intrinsic value. More specifically, while the shares of
Pro-Dentec are publicly traded, they are closely held, are frequently not
traded, and when they do trade, tend to trade in small volume. Approximately 90%
of the shares are restricted as to sale by a formal shareholder agreement, and
have never been traded. Table (10), which illustrates trading volume over the
last 6 months, supports these points. Average daily trading volume of 1,659
shares for that period amounts to only 0.0118% of total outstanding shares.
Additionally, an examination of Table (10) and Chart (1) indicates that over the
last 6 months stock prices have fluctuated from a low of $0.56 per share to a
high of $0.88 per share. This represents a variation of prices in a range
covering 47.07% of average value over that period. Fluctuations are even more
significant when longer periods are analyzed. Given these facts it is our
opinion that current and historical stock prices would not necessarily be the
best indicator of future value in the case of Pro-Dentec.
Even though we have argued above that it is not clear that market price would be
an accurate indicator of the true intrinsic value of Pro-Dentec stock, a
calculation of average stock price over the last 3 months and 6 months indicates
values of $0.66 per share and $0.68 per share, respectively. While we do not
feel that these average stock prices represent definitive indicators of economic
value, the figures are certainly corroborative of our earlier results involving
discounted future cash flows.
8
<PAGE>
An additional point related to the use of current and historical stock prices as
indicators of value would involve the notion that, all other things being equal,
ownership interests which are not freely marketable are worth less than the same
shares if they were regularly traded. Consequently, any valuation based on
current or historical stock prices would be subject to a significant illiquidity
discount.
PUBLICLY TRADED COMPARABLE COMPANIES
In many instances multiplier approaches based on price/earnings ratios or
similar measures are used for valuation purposes. This methodology entails
identifying publicly traded comparable companies and assuming that financial and
valuation ratios would be similar across companies. It should be stressed that
the appropriate multiplier utilized in these instances would essentially be the
inverse of the rates of return on equity (ke) or weghted average cost of capital
(ka) utilized in the discounted cash flow analysis. Consequently, this is a
valuation technique that is primarily corroborative in nature.
In an attempt to corroborate our findings reported above we examined a number of
publicly traded companies sharing some similarities with Pro-Dentec. In our
analysis we found that Pro-Dentec is fairly unique in that it is relatively
small, is vertically integrated in the manufacturing and sale of its core
products, and sells its products in narrow dental market niches. There are some
companies that sell the same products, but also sell substantially different
products; consequently, it is difficult to disentangle the separate effects of
the relevant divisions. Other companies focus on either manufacturing or selling
the relevant products. Additionally, it should be noted that significant
discrepancies in size exist across many of these companies. Of those companies
that are publicly traded, with a substantial part of their business in the
dental industry, and that manufacture and sell their products, relevant
financial ratios provide little guidance. For example, many of those companies
have recently incurred losses, so that calculations of Price/Earnings ratios are
not meaningful. Further, those companies do not produce and sell in the same
narrow dental market niches that Pro-Dentec does. Consequently, we concluded
that for purposes of valuing Pro-Dentec's common stock, there were no publicly
traded comparable companies.
BOOK VALUE PER SHARE
Pro-Dentec is engaged in a dynamic and ever-changing dental market. Book value
per share measures are inherently backward-looking and reflective of past
performance; they are not necessarily indicative of future performance. In
dynamic markets proper valuation of common stock should reflect expectations of
FUTURE performance. Note also that Pro-Dentec's book value per share as of
October 31, 1998 was $0.41, which is significantly less than Pro-Dentec's
current and historical prices. For these reasons we concluded that use of book
value per share in the valuation of Pro-Dentec common stock is not appropriate.
LIQUIDATION VALUE
Usage of liquidation is not appropriate here. Pro-Dentec is not in a business
posture where liquidation is remotely possible. Additionally, any liquidation
value would necessarily be below the book value. As discussed above, book value
per share is not appropriate for valuation purposes here. Similarly, liquidation
value is not appropriate.
9
<PAGE>
<TABLE>
<CAPTION>
TABLE 1
FIVE YEAR OPERATING HISTORY
($000's Except EPS)
YEAR
- --------------------------------------------------------------------------------------------------------------------
ITEM 1994 1995 1996 1997 1998
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Net Sales 24,101 23,769 21,789 23,823 27,524
Cost of Goods 9,601 9,160 9,235 9,427 10,798
Gross Profit 14,500 14,519 12,554 14,396 16,726
Operating Expense 13,377 13,379 11,228 13,155 14,978
Operating Income 1,123 1,140 1,326 1,241 1,748
Other Income (Expense) (588) (957) (931) (485) 256
Profit Before Tax 535 183 395 756 2,004
Income Tax 234 72 137 293 784
Net Income 301 111 258 463 1,220
EPS 0.02 0.01 0.02 0.03 0.09
Average No. of Shares 14,988 14,476 14,104 14,100 14,100
....................................................................................................................
Cash 1,244 899 1,128 1,267 1,833
Current Assets 5,588 5,442 5,523 6,389 8,313
Net Fixed Assets 1,575 1,513 1,980 2,494 2,731
Total Assets 8,073 7,709 7,977 9,014 11,179
Current Liabilities 3,701 3,391 2,908 3,180 4,159
Long Term Debt 723 527 677 755 835
Net Worth (Shareholders Equity) 3,649 3,792 4,086 4,574 5,819
....................................................................................................................
Cash from Operations 497 644 1,415 1,138 915
Cash Invested (1,075) (1,068) (1,151) (280) (1,079)
Cash from Financing 594 72 (447) (319) 632
Net Cash Flow 11 (345) (183) 539 468
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONFIDENTIAL
TABLE 2
SIX YEAR PROJECTED OPERATING RESULTS
($000's)
YEAR
- ------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Sales 28,618 31,703 32,968 33,926 34,738 35,177
Cost of Goods 12,164 13,458 14,113 14,572 14,991 15,232
Gross Profit 16,454 18,245 18,855 19,355 19,747 19,945
Operating Expense 14,498 15,923 16,273 16,596 16,848 17,053
Operating Income 1,957 2,322 2,582 2,759 2,900 2,892
Other Income (Expense) (259) (249) (111) (138) (203) (159)
Profit Before Tax 1,697 2,074 2,471 2,621 2,696 2,733
Income Tax 653 793 945 1,003 1,031 1,046
Net Income 1,044 1,280 1,526 1,619 1,665 1,688
Interest Expense 223 156 108 132 207 209
EBIT 1,920 2,229 2,579 2,753 2,904 2,943
Taxes on EBIT 739 853 986 1,053 1,111 1,126
Change in Deferred Tax 0 0 0 0 0 0
Cash 1,800 1,800 2,696 3,407 4,249 5,285
Current Assets 8,258 8,619 9,709 10,672 11,694 12,846
Net Fixed Assets 2,595 3,700 5,166 6,716 8,074 8,105
Total Assets 10,984 12,465 15,028 17,545 19,928 21,113
Current Liabilities 3,701 3,875 3,937 4,002 4,044 4,094
Long Term Debt 520 1,300 2,433 3,257 3,932 3,380
Credit Line 674 25 0 0 0 0
Net Worth 5,862 7,142 8,668 10,286 11,951 13,639
........................................................................................................................
Depreciation and Amort. 701 727 763 852 964 1,141
Capital Expenditures 600 1,832 2,230 2,403 2,322 1,172
Change in Work. Cap (318) 123 106 168 120 58
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 3
DISCOUNTED CASH FLOW ANALYSIS OF EQUITY CAPITAL ($000's)
COST OF EQUITY= 15.83%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Income $ 1,044 $ 1,280 $ 1,526 $ 1,619 $ 1,665 $ 1,688
Plus: Changes in Long-term Debt (315) 780 1,133 824 675 (552)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
..................................................................................................................................
Constant Dollar Cash Flow $ 1,148 $ 832 $ 1,086 $ 724 $ 862 $ 1,047
Current Dollar Cash Flow $ 1,148 $ 849 $ 1,130 $ 768 $ 933 $ 1,156
DISCOUNTED CASH FLOW $ 1,148 $ 733 $ 842 $ 494 $ 518 $ 554
- ----------------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,179
Sum of Discounted Free Cash Flows, 1999-2004 $ 4,290
Terminal Value $ 4,089
Total Equity Value $ 8,379
Equity Value per Share $ 0.5943
</TABLE>
<PAGE>
TABLE 4
<TABLE>
<CAPTION>
DISCOUNTED CASH FLOW ANALYSIS OF EQUITY CAPITAL ($000's)
COST OF EQUITY = 16.46%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Income $ 1,044 $1,280 $ 1,526 $1,619 $ 1,665 $ 1,688
Plus: Changes in Long-term Debt (315) 780 1,133 824 675 (552)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
- ----------------------------------------------------------------------------------------------------------------------------
Constant Dollar Cash Flow $ 1,148 $ 832 $ 1,086 $ 724 $ 862 $ 1,047
Current Dollar Cash Flow $ 1,148 $ 849 $ 1,130 $ 768 $ 933 $ 1,156
DISCOUNTED CASH FLOW $ 1,148 $ 729 $ 833 $ 486 $ 507 $ 540
- ----------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $1,179
Sum of Discounted Free Cash Flows, 1999-2004 $ 4,243
Terminal Value $ 3,806
Total Equity Value $ 8,049
Equity Value per Share $ 0.5709
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 5
DISCOUNTED CASH FLOW ANALYSIS OF INVESTED CAPITAL($000's)
COST OF EQUITY= 15.83%
WEIGHTED COST OF CAPITAL = 12.67%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
EBIT $ 1,920 $ 2,229 $ 2,579 $ 2,753 $ 2,904 $ 2,943
Less:Taxes on EBIT (739) (853) (986) (1,053) (1,111) (1,126)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
..................................................................................................................................
Constant Dollar Cash Flow $ 1,600 $ 148 $ 20 $ (19) $ 315 $ 1,728
Current Dollar Cash Flow $ 1,600 $ 151 $ 21 $ (20) $ 341 $ 1,908
DISCOUNTED CASH FLOW $ 1,600 $ 134 $ 16 $ (14) $ 212 $ 1,051
- ----------------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,946
Sum of Discounted Cash Flows, 1999-2004 $ 2,998
Terminal Value $ 9,800
Total Value $ 12,798
Less Debt $ (2,736)
Total Equity Value $ 10,062
Equity Value per Share $ 0.7136
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 6
DISCOUNTED CASH FLOW ANALYSIS OF INVESTED CAPITAL($000's)
COST OF EQUITY= 16.46%
WEIGHTED COST OF CAPITAL = 13.14%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
EBIT $1,920 $ 2,229 $ 2,579 $ 2,753 $2,904 $2,943
Less:Taxes on EBIT (739) (853) (986) (1,053) (1,111) (1,126)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
............................................................................................................................
Constant Dollar Cash Flow $1,600 $ 148 $ 20 $ (19) $ 315 $1,728
Current Dollar Cash Flow $1,600 $ 151 $ 21 $ (20) $ 341 $1,908
DISCOUNTED CASH FLOW $1,600 $ 133 $ 16 $ (14) $ 208 $1,029
- ----------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,946
Sum of Discounted Cash Flows, 1999-2004 $ 2,973
Terminal Value $ 9,190
Total Value $12,163
Less Debt $(2,736)
Total Equity Value $ 9,427
Equity Value per Share $0.6686
</TABLE>
<PAGE>
TABLE 8
WEIGHTED AVERAGE COST OF CAPITAL FOR TABLE 5
($000's)
Cost of Equity = 15.83%
Tax Rate = 38.3%
<TABLE>
<CAPTION>
YEAR
- ---------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Interest 223 156 108 132 207 209
Debt 2,091 2,118 3,093 3,927 4,602 4,050
Cost of Debt 10.66% 7.37% 3.49% 3.36% 4.50% 5.16%
Common Equity 5,862 7,142 8,668 10,286 11,951 13,639
Debt + Common Equity 7,953 9,260 11,761 14,213 16,553 17,689
Debt Proportion 26.29% 22.87% 26.30% 27.63% 27.80% 22.90%
Equity Proportion 73.71% 77.13% 73.70% 72.37% 72.20% 77.10%
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Avg. Cost of Capital 13.40% 13.25% 12.23% 12.03% 12.20% 12.93%
- ---------------------------------------------------------------------------------------------------------------------------
Average WACC for Years 1999-2004 = 12.67%
</TABLE>
<PAGE>
TABLE 9
WEIGHTED AVERAGE COST OF CAPITAL FOR TABLE 6
($000's)
Cost of Equity= 16.46%
Tax Rate = 38.3%
<TABLE>
<CAPTION>
YEAR
- ---------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Interest 223 156 108 132 207 209
Debt 2,091 2,118 3,093 3,927 4,602 4,050
Cost of Debt 10.66% 7.37% 3.49% 3.36% 4.50% 5.16%
Common Equity 5,862 7,142 8,668 10,286 11,951 13,639
Debt + Common Equity 7,953 9,260 11,761 14,213 16,553 17,689
Debt Proportion 26.29% 22.87% 26.30% 27.63% 27.80% 22.90%
Equity Proportion 73.71% 77.13% 73.70% 72.37% 72.20% 77.10%
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Avg. Cost of Capital 13.86% 13.73% 12.70% 12.49% 12.66% 13.42%
- ---------------------------------------------------------------------------------------------------------------------------
Average WACC for Years 1999-2004= 13.14%
</TABLE>
<PAGE>
Chart
Historical Common Stock Prices
[Line graph and bar graph containing stock prices of the Company from September
15, 1998 through March 10, 1999]
<TABLE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Balance Sheet
October 31, 1998
Exhibit 4
<CAPTION>
IN THOUSANDS
-----------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
-----------------------------------------------------------
<S> <C> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,735 $ (650) 1,085
Certificates of deposit 98 98
Accounts receivable, net 2,581 2,581
Inventory 3,216 3,216
Advances to employees, officers and directors 69 69
Deferred income taxes 211 211
Other current assets 403 403
-----------------------------------------------------------
Total current assets 8,313 (650) 7,663
PROPERTY AND EQUIPMENT, NET 2,731 2,731
DEFERRED INCOME TAXES 122 122
OTHER ASSETS 13 13
-----------------------------------------------------------
TOTAL $ 11,179 $ (650) $ 10,529
===========================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Notes payable - line of credit $ 865 $ - 865
Accounts payable - trade 1,045 1,045
Accrued payroll and payroll taxes 765 765
Accrued warranty costs 197 197
Other accrued liabilities 617 617
Current portion of long-term debt 461 461
Current portion of capital lease obligations 209 209
-----------------------------------------------------------
Total current liabilities 4,159 - 4,159
LONG-TERM DEBT, NET OF CURRENT PORTION 835 835
CAPTIAL LEASE OBLIGATIONS, NET OF CURRENT PORTION 366 366
-----------------------------------------------------------
Total liabilities 5,360 - 5,360
STOCKHOLDERS' EQUITY:
Common stock, at par 141 (10) 131
Additional paid-in capital 314 314
Retained Earnings 5,364 (640) 4,724
-----------------------------------------------------------
Total stockholders' equity 5,819 (650) 5,169
-----------------------------------------------------------
TOTAL $ 11,179 $ (650) $ 10,529
===========================================================
Common stock book value $ 5,819,000 $ (650,000) $ 5,169,000
Number of common shares outstanding $14,148,000 (14,146,690) 1,310
Book value per share $ 0.41 $ 3,945.80
</TABLE>
<TABLE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Balance Sheet
January 31, 1999
Exhibit 5
<CAPTION>
--------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
--------------------------------------------------
<S> <C> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,621 $ (650) $ 971
Certificates of deposit 99 99
Accounts receivable, net 2,344 2,344
Inventory 2,797 2,797
Advances to employees, officers and directors 64 64
Deferred income taxes 211 211
Other current assets 485 485
--------------------------------------------------
Total current assets 7,621 (650) 6,971
PROPERTY AND EQUIPMENT, NET 2,671 2,671
INVESTMENTS IN AND ADVANCES TO AFFILIATES - -
DEFERRED INCOME TAXES 122 122
OTHER ASSETS 9 9
--------------------------------------------------
TOTAL $ 10,423 $ (650) $ 9,773
==================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Notes payable - line of credit $ 440 $ 440
Accounts payable - trade 985 985
Accrued payroll and payroll taxes 654 654
Accrued warranty costs 197 197
Other accrued liabilities 428 428
Current portion of long-term debt 461 461
Current portion of capital lease obligations 209 209
--------------------------------------------------
Total current liabilities 3,374 3,374
LONG-TERM DEBT, NET OF CURRENT PORTION 772 772
CAPTIAL LEASE OBLIGATIONS, NET OF CURRENT PORTION 321 321
--------------------------------------------------
Total liabilities 4,467 4,467
STOCKHOLDERS' EQUITY:
Common stock, at par 141 (10) 131
Additional paid-in capital 316 316
Retained Earnings 5,499 (640) 4,859
--------------------------------------------------
Total stockholders' equity 5,956 (650) 5,306
TOTAL $ 10,423 $ (650) $ 9,773
==================================================
Common stock book value $ 5,956,000 (650,000) 5,306,000
Number of common shares outstanding 14,148,000 1,310
Book value per share $ 0.42 $4,050.38
</TABLE>
<PAGE>
Professional Dental Technologies, Inc.
Notes to Pro Forma Consolidated Balance Sheets
January 31, 1999 and October 31, 1998
1. Reverse Split and Buyback Adjustments:
The pro forma balance sheets reflect the reduction in cash and cash
equivalents and the decrease in stockholders' equity of $650,000 resulting
from the buyback of estimated fractional common shares after the
1-for-10,000 reverse common stock split at $6,500 per share, as if the
buyback occurred at October 31, 1998.
The pro forma book value per share reflects the lower common stock book
value and the lower number of common shares outstanding after the split and
buyback.
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Statement of Income
For the Year Ended October 31, 1998
Exhibit 6
<TABLE>
<CAPTION>
IN THOUSANDS, EXCEPT PER SHARE INFORMATION
----------------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------------
<S> <C> <C> <C>
SALES $ 27,524 $ - $ 27,524
-
COST OF GOODS SOLD 10,798 10,798
----------------------------------------------------------------
Gross profit 16,726 16,726
OPERATING EXPENSES 14,978 14,978
----------------------------------------------------------------
Income from operations 1,748 - 1,748
OTHER INCOME (EXPENSE):
Affiliate activity (69) (69)
Interest expense (281) (281)
Miscellaneous income (expense) 606 (29) 577
----------------------------------------------------------------
INCOME BEFORE INCOME TAXES 2,004 (29) 1,975
PROVISIONS FOR INCOME TAXES 784 (11) 773
----------------------------------------------------------------
NET INCOME $ 1,220 $ (18) $ 1,202
================================================================
WEIGHTED AVERAGE OF OUTSTANDING SHARES 14,148,000 (14,146,690) 1,310
BASIC EARNINGS PER SHARE $ $ 0.09 $ 920.77
================================================================
DILUTED EARNINGS PER SHARE $ 0.09 $ 920.77
================================================================
</TABLE>
<TABLE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Statement of Income
For the Quarter Ending January 31, 1999
Exhibit 7
<CAPTION>
----------------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------------
<S> <C> <C> <C>
SALES $ 6,496 $ 6,496
COST OF GOODS SOLD 2,786 2,786
----------------------------------------------------------------
Gross profit 3,710 3,710
OPERATING EXPENSES 3,434 3,434
----------------------------------------------------------------
Income from operations 276 276
OTHER INCOME (EXPENSE):
Affiliate activity (10) (10)
Interest expense (54) (54)
Miscellaneous income (expense) 18 (7) 11
----------------------------------------------------------------
INCOME BEFORE INCOME TAXES 230 (7) 223
PROVISIONS FOR INCOME TAXES 95 (3) 92
----------------------------------------------------------------
NET INCOME $ 135 $ (4) $ 131
================================================================
WEIGHTED AVERAGE OF OUTSTANDING SHARES 14,148,000 (14,146,690) 1,310
BASIC EARNINGS PER SHARE $ 0.01 $ 100.00
================================================================
DILUTED EARNINGS PER SHARE $ 0.01 $ 100.00
================================================================
</TABLE>
<PAGE>
Professional Dental Technologies, Inc.
Notes to Pro Forma Consolidated Statements of Income
January 31, 1999 and October 31, 1998
1. Reverse Split and Buyback Adjustments:
The pro forma statements of income reflect the reduction in interest
income, net of income taxes, to give effect to the $650,000 reduction of
cash and cash equivalents to acquire the estimated fractional common shares
outstanding after the 1-for-10,000 reverse common stock split at $6,500 per
share, as if the reverse split and buyback occurred at October 31, 1997.
The pro forma basic and diluted earnings per share reflect the lower net
income and the lower number of common shares outstanding after the reverse
stock split and buyback of fractional common shares at $6,500 per share.
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
SUMMARY OF DISSENTERS' RIGHTS
EXHIBIT 8
THE FOLLOWING DISCUSSION IS NOT A COMPLETE STATEMENT OF THE LAW PERTAINING
TO DISSENTER'S RIGHTS UNDER THE NEVADA REVISED STATUTES AND IS QUALIFIED IN ITS
ENTIRETY BY THE FULL TEXT OF CHAPTER 92A.300 THROUGH 92A.500, WHICH ARE INCLUDED
FOR YOUR REVIEW.
Under the NRS, holders of shares of common stock who do not accept the
consideration of $6,500 per share of New Common Stock for their fractional
shares and who follow the procedures set forth in Chapter 92A to dissent to the
proposed transaction will be entitled to receive payment in cash of the "fair
value" of such fractional shares. "Fair value" is defined as the value of the
shares immediately before the effectuation of the transaction, excluding
appreciation or depreciation of the shares in anticipation of the reverse stock
split unless exclusion would be inequitable. Any stockholder who wishes to
exercise dissenter's rights, or who wishes to preserve his right to do so,
should review carefully the following discussion and Exhibit 4, because failure
to timely and properly comply with the procedures specified will result in the
loss of dissenter's rights under the NRS. A person having beneficial interest in
shares of common stock held of record in the name of another person, such as a
broker or nominee, must act promptly to cause the holder of record to follow the
steps summarized below properly and in a timely manner to perfect any
dissenter's rights the beneficial owner may have.
A stockholder wishing to exercise his dissenter's rights must deliver to
the Secretary of the Company, ON OR BEFORE ________________, a written notice of
his desire to assert dissenter's rights, and he must not vote his shares in
favor of the proposed reverse stock split. Written notice should be delivered to
the Company at the following address:
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Attention: Secretary
633 Lawrence Street
Batesville, Arkansas 72501
As provided in Chapter 92A: (i) failure of a holder of shares to make
written notification of his intent to assert dissenter's right (or a beneficial
owner of shares of common stock who fails to cause the record holder of such
shares of common stock to make notice of his intent to assert dissenter's
rights) within such time limit; or, (ii) the vote by the stockholder of his
shares for the reverse stock split, will result in the loss of such holder's
dissenter's rights.
Upon approval of the proposed split by a majority of stockholders, the
Company must, ON OR BEFORE ___________, deliver notice to all dissenting
<PAGE>
holders which notice shall provide a means of: (i) demanding payment for
fractional shares by the dissenting stockholders; (ii) certifying the date he
acquired beneficial ownership; and (iii) depositing certificates to be
cancelled. Stockholders asserting dissenter's rights must respond in full to the
Company's notice ON OR BEFORE ______________. Holders who do not comply with all
stipulations and meet all deadlines will not be entitled to payment for their
shares in accordance with NRS 92A.300 to 92A.500.
Within 30 days of the Company's receipt of the dissenter's demand for
payment from the dissenting stockholders, the Company will pay the holder the
Company's estimate of the fair value plus accrued interest. The stockholder will
also receive from the Company a statement of the Company's estimate of the fair
value of the shares, an explanation of how applicable interest was calculated,
and a statement of the dissenter's further rights to demand payment under the
NRS. If upon receipt of the payment the holder wishes to further exercise his
dissenter's rights, he may within 30 days, notify the Company in writing of his
own estimate of the fair value of his shares and the amount of interest due and
demand payment of his estimate, less any payment previously received.
If a demand for payment remains unsettled, the Company must commence a
proceeding in the District Court of the county where its registered office is
located within 60 days after receiving the demand from the dissenting
stockholders, and petition the Court to determine the fair value of the shares
and accrued interest. All dissenters, whether or not residents of Nevada, whose
demands remain unsettled shall become parties to the proceeding. The
jurisdiction of the Court in which the proceeding is commenced is plenary and
exclusive. The Court may appoint one or more persons as appraisers to receive
evidence and recommend a decision on the question of fair value. The dissenters
have the same discovery rights as parties in other civil proceedings. Each
dissenter who is made a party to the proceeding is entitled to a judgment for
the amount, if any, by which the court finds the fair value of his shares, plus
interest, exceeds the amount paid by the Company. If the Company does not
commence the proceeding within the 60-day period, it must pay each dissenter
whose demand remains unsettled the amount demanded by the dissenter.
The costs of the legal proceeding shall be determined by the Court and
assessed upon the Company, except the Court may assess the costs against the
dissenters in amounts deemed equitable by the Court if the dissenters acted
arbitrarily or vexatiously or not in good faith in demanding payment parties.
FAILURE TO FOLLOW THE STEPS REQUIRED BY CHAPTER 92A OF THE NRS FOR
PERFECTING DISSENTER'S RIGHTS MAY RESULT IN THE LOSS OF SUCH RIGHTS. DISSENTERS
WILL RECEIVE FURTHER NOTICE REGARDING SPECIFIC DEADLINES AND REQUIRED ACTIONS.
<PAGE>
NEVADA REVISED STATUTES
Chapter 92A.300 - 92A.500
RIGHTS OF DISSENTING OWNERS
WEST PUBLISHING CO.
Corporations 182.4(4) to 182.4(6), 584.
WESTLAW Topic No.101.
C.J.S. Corporations Sections 347 to 350,799 to 801.
NRS 92A.300 DEFINITIONS. As used in NRS 92A.300 to 92A.500, inclusive, unless
the context otherwise requires, the words and terms defined in NRS 92A.305 to
92A.335, inclusive, have the meanings ascribed to them in those sections.
(Added to NRS by 1995, 2086)
NRS 92A.305 "BENEFICIAL STOCKHOLDER" DEFINED. "Beneficial stockholder" means a
person who is a beneficial owner of shares held in a voting trust or by a
nominee as the stockholder of record.
(Added to NRS by 1995, 2087)
NRS 92A.310 "CORPORATE ACTION" DEFINED. "Corporate action" means the action of a
domestic corporation.
(Added to NRS by 1995, 2087)
NRS 92A.315 "DISSENTER" DEFINED. "Dissenter" means a stockholder who is entitled
to dissent from a domestic corporation's action under NRS 92A.380 and who
exercises that right when and in the manner required by NRS 92A.410 to 92A.480,
inclusive.
(Added to NRS by 1995, 2087)
NRS 92A.320 "FAIR VALUE" DEFINED. "Fair value," with respect to a dissenter's
shares, means the value of the shares immediately before the effectuation of the
corporate action to which he objects, excluding any appreciation or depreciation
in anticipation of the corporate action unless exclusion would be inequitable.
(Added to NRS by 1995, 2087)
NEVADA CASES.
DEFINITION. TERM "fair cash value" (now "fair value") as used in former NRS
78.510 (cf. NRS 92A.320 and 92A.380), relating to payment to dissident former
shareholders of merged corporation, meant intrinsic value of dissenting
shareholders' interests determined from assets and liabilities of corporation
considered in light of every factor bearing on value. Southdown, Inc. v.
McGinnis, 89 Nev. 184, 510P.2d 636(1973)
NRS 92A.325 "STOCKHOLDER" DEFINED. "Stockholder" means a stockholder of record
or a beneficial stockholder of a domestic corporation.
<PAGE>
(Added to NRS by 1995, 2087)
NRS 92A.330 "STOCKHOLDER OF RECORD" DEFINED. "Stockholder of record" means the
person in whose name shares are registered in the records of a domestic
corporation or the beneficial owner of shares to the extent of the rights
granted by a nominee's certificate on file with the domestic corporation.
(Added to NRS by 1995, 2087)
NRS 92A.335 "SUBJECT CORPORATION" DEFINED. "Subject corporation" means the
domestic corporation which is the issuer of the shares held by a dissenter
before the corporate action creating the dissenter's rights becomes effective or
the surviving or acquiring entity of that issuer after the corporate action
becomes effective.
(Added to NRS by 1995, 2087)
NRS 92A.340 COMPUTATION OF INTEREST. Interest payable pursuant to NRS 92A.300 to
92A.500, inclusive, must be computed from the effective date of the action until
the date of payment, at the average rate currently paid by the entity on its
principal bank loans or, if it has no bank loans, at a rate that is fair and
equitable under all of the circumstances.
(Added to NRS by 1995, 2087)
NRS 92A.350 RIGHTS OF DISSENTING PARTNER OF DOMESTIC LIMITED PARTNERSHIP. A
partnership agreement of a domestic limited partnership or, unless otherwise
provided in the partnership agreement, an agreement of merger or exchange, may
provide that contractual rights with respect to the partnership interest of a
dissenting general or limited partner of a domestic limited partnership are
available for any class or group of partnership interests in connection with any
merger or exchange in which the domestic limited partnership is a constituent
entity.
(Added to NRS by 1995, 2088)
NRS 92A.360 RIGHTS OF DISSENTING MEMBER OF DOMESTIC LIMITED- LIABILITY COMPANY.
The articles of organization or operating agreement of a domestic
limited-liability company or, unless otherwise provided in the articles of
organization or operating agreement, an agreement of merger or exchange, may
provide that contractual rights with respect to the interest of a dissenting
member are available in connection with any merger or exchange in which the
domestic limited-liability company is a constituent entity.
(Added to NRS by 1995, 2088)
NRS 92A.370 RIGHTS OF DISSENTING MEMBER OF DOMESTIC NONPROFIT CORPORATION.
1. Except as otherwise provided in subsection 2, and unless otherwise provided
in the articles or bylaws, any member of any constituent domestic nonprofit
corporation who voted against the merger may, without prior notice, but within
30 days after the effective date of the merger, resign from membership and is
thereby excused from all contractual obligations to the constituent or surviving
corporations which did not occur before his resignation and is thereby entitled
to those rights, if any, which would have existed if there had been no merger
and the membership had been terminated or the member had been expelled.
2. Unless otherwise provided in its articles of incorporation or bylaws, no
member of a domestic nonprofit corporation, including, but not limited to, a
cooperative corporation, which supplies services described in chapter 704 of NRS
to its members only, and no person who is a member of a domestic nonprofit
corporation as a condition of or by reason of the ownership of an interest in
real property, may resign and dissent pursuant to subsection 1.
(Added to NRS by 1995, 2088)
<PAGE>
NRS 92A.380 RIGHT OF STOCKHOLDER TO DISSENT FROM CERTAIN CORPORATE ACTIONS AND
TO OBTAIN PAYMENT FOR SHARES.
1. Except as otherwise provided in NRS 92A.370 and 92A.390, a stockholder is
entitled to dissent from, and obtain payment of the fair value of his shares in
the event of any of the following corporate actions:
(a) Consummation of a plan of merger to which the domestic corporation is a
party:
(1) If approval by the stockholders is required for the merger by NRS 92A.120 to
92A.160, inclusive, or the articles of incorporation and he is entitled to vote
on the merger; or
(2) If the domestic corporation is a subsidiary and is merged with its parent
under NRS 92A. 180.
(b) Consummation of a plan of exchange to which the domestic corporation is a
party as the corporation whose subject owner's interests will be acquired, if he
is entitled to vote on the plan.
(c) Any corporate action taken pursuant to a vote of the stockholders to the
event that the articles of incorporation, bylaws or a resolution of the board of
directors provides that voting or nonvoting stockholders are entitled to dissent
and obtain payment for their shares.
2. A stockholder who is entitled to dissent and obtain payment under NRS 92A.300
to 92A.500, inclusive, may not challenge the corporate action creating his
entitlement unless the action is unlawful or fraudulent with respect to him or
the domestic corporation.
(Added to NRS by 1995, 2087)
WEST PUBLISHING CO.
Corporations 182.4(5).
WESTLAW Topic No.101.
C.J.S. Corporations Sections 348, 350.
NEVADA CASES.
DEFINITION. TERM "FAIR CASH VALUE" (NOW "FAIR VALUE") as used in former NRS
78.510 (cf. NR5 92A.320 and 92A.380), relating to payment to dissident former
shareholders of merged corporation, meant intrinsic value of dissenting
shareholders' interests determined from assets and liabilities of corporation
considered in light of every factor bearing on value. Southdown, Inc. v.
McGinnis, 89 Nev. 184, 510 P.2d 636 (1973)
FEDERAL AND OTHER CASES.
ADEQUATE REMEDY AT LAW FOR DISSENTING STOCKHOLDERS. STOCKHOLDERS in Nevada
corporation who opposed merger with another corporation could not invoke equity
powers of federal courts to block merger, in absence of fraud, because they had
adequate remedy at law under NCL SS. 1640 (CF. NRS 92A.380) WHICh provides that
dissenting stockholder may demand and receive "the fair cash value of his
shares." Skelly v. Dockweiler, 75 F. Supp. 11 (S.D. CAL. 1947)
NRS 92A.390 LIMITATIONS ON RIGHT OF DISSENT: STOCKHOLDERS OF CERTAIN CLASSES OR
SERIES; ACTION OF STOCKHOLDERS NOT REQUIRED FOR PLAN OF MERGER.
<PAGE>
1. There is no right of dissent with respect to a plan of merger or exchange in
favor of stockholders of any class or series which, at the record date fixed to
determine the stockholders entitled to receive notice of and to vote at the
meeting at which the plan of merger or exchange is to be acted on, were either
listed on a national securities exchange, included in the national market system
by the National Association of Securities Dealers, Inc., or held by at least
2,000 stockholders of record, unless:
(a) The articles of incorporation of the corporation issuing the shares provide
otherwise; or
(b) The holders of the class or series are required under the plan of merger or
exchange to accept for the shares anything except:
(1) Cash, owner's interests or owner's interests and cash in lieu of fractional
owner's interests of:
(I) The surviving or acquiring entity; or
(II) Any other entity which, at the effective date of the plan of merger or
exchange, were either listed on a national securities exchange, included in the
national market system by the National Association of Securities Dealers, Inc.,
or held of record by a least 2,000 holders of owner's interests of record; or
(2) A combination of cash and owner's interests of the kind described in
sub-subparagraphs (I) and (II) of subparagraph (1) of paragraph (b).
2. There is no right of dissent for any holders of stock of the surviving
domestic corporation if the plan of merger does not require action of the
stockholders of the surviving domestic corporation under NRS 92A. 130.
(Added to NRS by 1995, 2088)
WEST PUBLISHING CO.
Corporations 584.
WESTLAW Topic No.101.
C.J.S. CORPORATIONS Sections 799 TO 801.
NRS 92A.400 LIMITATIONS ON RIGHT OF DISSENT: ASSERTION AS TO PORTIONS ONLY TO
SHARES REGISTERED TO STOCKHOLDER; ASSERTION BY BENEFICIAL STOCKHOLDER.
1. A stockholder of record may assert dissenter's rights as to fewer than all of
the shares registered in his name only if he dissents with respect to all shares
beneficially owned by any one person and notifies the subject corporation in
writing of the name and address of each person on whose behalf he asserts
dissenter's rights. The rights of a partial dissenter under this subsection are
determined as if the shares as to which he dissents and his other shares were
registered in the names of different stockholders.
2. A beneficial stockholder may assert dissenter's rights as to shares held on
his behalf only if:
(a) He submits to the subject corporation the written consent of the stockholder
of record to the dissent not later than the time the beneficial stockholder
asserts dissenter's rights; and
(b) He does so with respect to all shares of which he is the beneficial
stockholder or over which he has power to direct the vote.
<PAGE>
(Added to NRS by 1995, 2089)
NRS 92A.410 NOTIFICATION OF STOCKHOLDERS REGARDING RIGHT OF DISSENT.
1. If a proposed corporate action creating dissenters' rights is submitted to a
vote at a stockholders' meeting, the notice of the meeting must state that
stockholders are or may be entitled to assert dissenters' rights under NRS
92A.300 to 92A.500, inclusive, and be accompanied by a copy of those sections.
2. If the corporate action creating dissenters' rights is taken by written
consent of the stockholders or without a vote of the stockholders, the domestic
corporation shall notify in writing all stockholders entitled to assert
dissenters' rights that the action was taken and send them the dissenter's
notice described in NRS 92A.430.
(Added to NRS by 1995, 2089; A 1997, 730)
NRS 92A.420 PREREQUISITES TO DEMAND FOR PAYMENT FOR SHARES.
1. If a proposed corporate action creating dissenters' rights is submitted to a
vote at a stockholders' meeting, a stockholder who wishes to assert dissenter's
rights:
(a) Must deliver to the subject corporation, before the vote is taken, written
notice of his intent to demand payment for his shares if the proposed action is
effectuated; and
(b) Must not vote his shares in favor of the proposed action.
2. A stockholder who does not satisfy the requirements of subsection 1 is not
entitled to payment for his shares under this chapter.
(Added to NRS by 1995, 2089)
NRS 92A.430 DISSENTER'S NOTICE: DELIVERY TO STOCKHOLDERS ENTITLED TO ASSERT
RIGHTS; CONTENTS.
1. If a proposed corporate action creating dissenters' rights is authorized at a
stockholders' meeting, the subject corporation shall deliver a written
dissenter's notice to all stockholders who satisfied the requirements to assert
those rights.
2. The dissenter's notice must be sent no later than 10 days after the
effectuation of the corporate action, and must:
(a) State where the demand for payment must be sent and where and when
certificates, if any, for shares must be deposited;
(b) Inform the holders of shares not represented by certificates to what extent
the transfer of the shares will be restricted after the demand for payment is
received;
(c) Supply a form for demanding payment that includes the date of the f'ffst
announcement to the news media or to the stockholders of the terms of the
proposed action and requires that the person asserting dissenter's rights
<PAGE>
certify whether or not he acquired beneficial ownership of the shares before
that date;
(d) Set a date by which the subject corporation must receive the demand for
payment, which may not be less than 30 nor more than 60 days after the date the
notice is delivered; and
(e) Be accompanied by a copy of NRS 92A.300 to 92A.500, inclusive.
(Added to NRS by 1995, 2089)
NRS 92A.440 DEMAND FOR PAYMENT AND DEPOSIT OF CERTIFICATES; RETENTION OF RIGHTS
OF STOCKHOLDER.
1. A stockholder to whom a dissenter's notice is sent must:
(a) Demand payment;
(b) Certify whether he acquired beneficial ownership of the shares before the
date required to be set forth in the dissenter's notice for this certification;
and
(c) Deposit his certificates, if any, in accordance with the terms of the
notice.
2. The stockholder who demands payment and deposits his certificates, if any,
before the proposed corporate action is taken retains all other rights of a
stockholder until those rights are canceled or modified by the taking of the
proposed corporate action.
3. The stockholder who does not demand payment or deposit his certificates where
required, each by the date set forth in the dissenter's notice, is not entitled
to payment for his shares under this chapter.
(Added to NRS by 1995, 2090; A 1997, 730)
NEVADA CASES.
DISSIDENT STOCKHOLDERS ENTITLED TO PREJUDGMENT INTEREST FROM DATE OF DEMAND. IN
PROCEEDING PURSUANT TO former NRS 78.510 (cf. NRS 92A.490) by dissident former
shareholders of merged Nevada CORPORATION TO RECOVER fair cash value of their
shares, former shareholders were entitled to recover prejudgment interest on
fair cash value from date of demand for payment because, under former NRS 78.515
(cf. NRS 92A.440), they ceased to be shareholders and became creditors on date
of demand and, as creditors, were entitled to interest under NRS 99.040. Fact
that amount due had not yet been judicially determined was immaterial.
Southdown, Inc. v. McGinnis, 89 Nev. 184, 510 P.2d 636(1973), cited, Tolotti v.
Eikelberger, 90 Nev. 466, at 468,530 P.2d 106 (1974), Lake Tahoe Sailboat Sales
& Charter, Inc. v. Douglas County, 562 F. Supp. 523 (D. Nev. 1983)
NRS 92A.450 UNCERTIFICATED SHARES: AUTHORITY TO RESTRICT TRANSFER AFTER DEMAND
FOR PAYMENT; RETENTION OF RIGHTS OF STOCKHOLDER.
1. The subject corporation may restrict the transfer of shares not represented
by a certificate from the date the demand for their payment is received.
2. The person for whom dissenter's rights are asserted as to shares not
represented by a certificate retains all other rights of a stockholder until
those rights are canceled or modified by the taking of the proposed corporate
action.
<PAGE>
(Added to NRS by 1995, 2090)
NRS 92A.460 PAYMENT FOR SHARES: GENERAL REQUIREMENTS.
1. Except as otherwise provided in NRS 92A.470, within 30 days after receipt of
a demand for payment, the subject corporation shall pay each dissenter who
complied with NRS 92A.440 the amount the subject corporation estimates to be the
fair value of his shares, plus accrued interest. The obligation of the subject
corporation under this subsection may be enforced by the district court:
(a) Of the county where the corporation's registered office is located; or
(b) At the election of any dissenter residing or having its registered office in
this state, of the county where the dissenter resides or has its registered
office. The court shall dispose of the complaint promptly.
2. The payment must be accompanied by:
(a) The subject corporation's balance sheet as of the end of a fiscal year
ending not more than 16 months before the date of payment, a statement of income
for that year, a statement of changes in the stockholders' equity for that year
and the latest available interim financial statements, if any;
(b) A statement of the subject corporation's estimate of the fair value of the
shares;
(c) An explanation of how the interest was calculated;
(d) A statement of the dissenter's rights to demand payment under NRS 92A.480;
and
(e) A copy of NRS 92A.300 to 92A.500, inclusive.
(Added to NRS by 1995, 2090)
NRS 92A.470 PAYMENT FOR SHARES: SHARES ACQUIRED ON OR AFTER DATE OF DISSENTER'S
NOTICE.
1. A subject corporation may elect to withhold payment from a dissenter unless
he was the beneficial owner of the shares before the date set forth in the
dissenter's notice as the date of the first announcement to the news media or to
the stockholders of the terms of the proposed action.
2. To the extent the subject corporation elects to withhold payment, after
taking the proposed action, it shall estimate the fair value of the shares, plus
accrued interest, and shall offer to pay this amount to each dissenter who
agrees to accept it in full satisfaction of his demand. The subject corporation
shall send with its offer a statement of its estimate of the fair value of the
shares, an explanation of how the interest was calculated, and a statement of
the dissenters' right to demand payment pursuant to NRS 92A.480.
(Added to NRS by 1995, 2091)
NRS 92A.480 DISSENTER'S ESTIMATE OF FAIR VALUE: NOTIFICATION OF SUBJECT
CORPORATION; DEMAND FOR PAYMENT OF ESTIMATE.
<PAGE>
I. A dissenter may notify the subject corporation in writing of his own estimate
of the fair value of his shares and the amount of interest due, and demand
payment of his estimate, less any payment pursuant to NRS 92A.460, or reject the
offer pursuant to NRS 92A.470 and demand payment of the fair value of his shares
and interest due, if he believes that the amount paid pursuant to NRS 92A.460 or
offered pursuant to NRS 92A.470 is less than the fair value of his shares or
that the interest due is incorrectly calculated.
2. A dissenter waives his right to demand payment pursuant to this section
unless he notifies the subject corporation of his demand in writing within 30
days after the subject corporation made or offered payment for his shares.
(Added to NRS by 1995, 2091)
NRS 92A.490 LEGAL PROCEEDING TO DETERMINE FAIR VALUE: DUTIES OF SUBJECT
CORPORATION; POWERS OF COURT; RIGHTS OF DISSENTER.
1. If a demand for payment remains unsettled, the subject corporation shall
commence a proceeding within 60 days after receiving the demand and petition the
court to determine the fair value of the shares and accrued interest. If the
subject corporation does not commence the proceeding within the 60- day period,
it shall pay each dissenter whose demand remains unsettled the amount demanded.
2. A subject corporation shall commence the proceeding in the district court of
the county where its registered office is located. If the subject corporation is
a foreign entity without a resident agent in the state, it shall commence the
proceeding in the county where the registered office of the domestic corporation
merged with or whose shares were acquired by the foreign entity was located.
3. The subject corporation shall make all dissenters, whether or not residents
of Nevada, whose demands remain unsettled, parties to the proceeding as in an
action against their shares. All parties must be served with a copy of the
petition. Nonresidents may be served by registered or certified mail or by
publication as provided by law.
4. The jurisdiction of the court in which the proceeding is commenced under
subsection 2 is plenary and exclusive. The court may appoint one or more persons
as appraisers to receive evidence and recommend a decision on the question of
fair value. The appraisers have the powers described in the order appointing
them, or any amendment thereto. The dissenters are entitled to the same
discovery rights as parties in other civil proceedings.
5. Each dissenter who is made a party to the proceeding is entitled to a
judgment:
(a) For the amount, if any, by which the court finds the fair value of his
shares, plus interest, exceeds the amount paid by the subject corporation; or
(b) For the fair value, plus accrued interest, of his after- acquired shares for
which the subject corporation elected to withhold payment pursuant to NRS
92A.470.
(Added to NRS by 1995, 2091)
WEST PUBLISHING CO.
Corporations 182.4(6).
WESTLAW Topic No.101.
C.J.S. Corporations Sections 349, 350.
<PAGE>
NEVADA CASES.
FINDINGS OF APPRAISERS NOT DISTURBED UNLESS CLEARLY WRONG. ON APPEAL FROM
judgment confirming appraisal of stock of merged corporation in proceeding under
former NRS 78.510 (cf. NRS 92A.490) by dissident former shareholders to recover
value of their shares, findings of appraisers would not be disturbed unless
clearly wrong. Southdown, Inc. v. McGinnis, 89 Nev. 184,510 P.2d 636(1973)
DISSIDENT STOCKHOLDERS ENTITLED TO PREJUDGMENT INTEREST FROM DATE OF DEMAND. IN
proceeding pursuant to former NRS 78.510 (cf. NRS 92A.490) by dissident former
shareholders of merged Nevada corporation to recover fair cash value of their
shares, former shareholders were entitled to recover prejudgment interest on
fair cash value from date of demand for payment because, under former NRS 78.515
(cf. NRS 92A.440), they ceased to be shareholders and became creditors on date
of demand and, as creditors, were entitled to interest under NRS 99.040. Fact
that amount due had not yet been judicially determined was immaterial.
Southdown, Inc. v. McGinnis, 89 Nev. 184, 510 P.2d 636 (1973), cited, Tolotti v.
Eikelberger, 90 Nev. 466, at 468, 530 P.2d 106 (1974), Lake Tahoe Sailboat Sales
& Charter, Inc. v. Douglas County, 562 F. Supp. 523 (D. Nov. 1983)
NRS 92A.500 LEGAL PROCEEDING TO DETERMINE FAIR VALUE: ASSESSMENT OF COSTS AND
FEES.
1. The court in a proceeding to determine fair value shall determine all of the
costs of the proceeding, including the reasonable compensation and expenses of
any appraisers appointed by the court. The court shall assess the costs against
the subject corporation, except that the court may assess costs against all or
some of the dissenters, in amounts the court finds equitable, to the extent the
court finds the dissenters acted arbitrarily, vexatiously or not in good faith
in demanding payment.
2. The court may also assess the fees and expenses of the counsel and experts
for the respective parties, in amounts the court finds equitable:
(a) Against the subject corporation and in favor of all dissenters if the court
finds the subject corporation did not substantially comply with the requirements
of NRS 92A.300 to 92A.500, inclusive; or
(b) Against either the subject corporation or a dissenter in favor of any other
party, if the court finds that the party against whom the fees and expenses are
assessed acted arbitrarily, vexatiously or not in good faith with respect to the
rights provided by NRS 92A.300 to 92A.500, inclusive.
3. If the court finds that the services of counsel for any dissenter were of
substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the subject corporation, the
court may award to those counsel reasonable fees to be paid out of the amounts
awarded to the dissenters who were benefited.
4. In a proceeding commenced pursuant to NRS 92A.460, the court may assess the
costs against the subject corporation, except that the court may assess costs
against all or some of the dissenters who are parties to the proceeding, in
amounts the court finds equitable, to the extent the court finds that such
parties did not act in good faith in instituting the proceeding.
5. This section does not preclude any party in a proceeding commenced pursuant
to NRS 92A.460 or 92A.490 from applying the provisions of N.R.C.P. 68 or NRS
17.115.
(Added to NRS by 1995, 2092)
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
633 LAWRENCE STREET
BATESVILLE, ARKANSAS 72501
(800) 228-5595
-----------------------------
Dear Stockholder:
You are cordially invited to attend a Special Meeting of Stockholders of
Professional Dental Technologies, Inc., to be held at the Company's facility at
70 Batesville Boulevard, Batesville, Arkansas, at 10:00 a.m. on
________________.
The attached Notice of Special Meeting and Proxy Statement describe the
business to be transacted and the proposal to be considered at the meeting. We
urge you to read carefully the description of the proposal and to vote for its
adoption.
Please mark, sign and date your proxy card today and return it in the
envelope provided, even if you plan to attend the Special Meeting. This will not
prevent you from voting in person, but will ensure that your vote is counted if
you are unable to attend.
Thank you for your support and interest in Professional Dental
Technologies, Inc., and we look forward to seeing you on ________________.
Sincerely,
Robert E. Christian
Secretary
<PAGE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
633 LAWRENCE STREET
BATESVILLE, ARKANSAS 72501
(800) 228-5595
NOTICE OF SPECIAL MEETING
TO BE HELD ON ______________________
NOTICE IS HEREBY GIVEN that a Special Meeting of Stockholders of
Professional Dental Technologies, Inc. (the "Company") will be held at the
Company's facility at 70 Batesville Boulevard, Batesville, Arkansas, on
__________________, at 10:00 a.m., for the following purposes:
(1) To vote upon a proposed amendment to the Certificate of
Incorporation of the Company which would authorize the reduction
of the number of authorized shares of Common Stock from
30,000,000 to 3,000 and the increase of the par value per share
of Common Stock to $100.00 from $.01 by affecting a reverse split
of the Company's Common Stock, par value $.01 per share (the
"Common Stock"), in the ratio of 10,000 shares to 1 share
(Proposal 1); and
(2) To transact any other business that may properly come before the
meeting.
Only stockholders of record at the close of business on April 30, 1999,
will be entitled to notice of and to vote at the meeting and any adjournment
thereof. Under the Nevada Revised Statutes, Title 7, Chapter 92A, Sections 300
to 500, inclusive, stockholders may assert dissenter's rights; said code
sections are included as part of the attached information for your review.
PLEASE FILL IN, DATE, SIGN AND RETURN PROMPTLY THE ENCLOSED PROXY IN THE
ENCLOSED STAMPED AND ADDRESSED ENVELOPE. NO MATTER HOW MANY OR HOW FEW SHARES
YOU OWN, YOUR VOTE IS IMPORTANT. NO POSTAGE IS REQUIRED IF MAILED IN THE UNITED
STATES. IF YOU ATTEND THE MEETING, YOU MAY SUPERSEDE YOUR EXECUTED PROXY BY
INDICATING TO THE SECRETARY YOUR DESIRE TO VOTE IN PERSON.
By Order of the Board of Directors
ROBERT E. CHRISTIAN
Secretary
Batesville, Arkansas
- --------------------
IF YOU HAVE ANY QUESTIONS, PLEASE CALL THE COMPANY AT (800) 228-5595
<PAGE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
633 LAWRENCE STREET
BATESVILLE, ARKANSAS 72501
(800) 228-5595
PROXY STATEMENT
THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF
SUCH TRANSACTION OR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED
IN THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
The solicitation of the enclosed proxy is made on behalf of the Board of
Directors of Professional Dental Technologies, Inc. (the "Company"), to be used
at the Special Meeting of the Company's stockholders to be held on
______________, at the Company's facility at 70 Batesville Boulevard,
Batesville, Arkansas, and at any adjournment thereof.
This proxy statement and an accompanying proxy are being mailed to
stockholders on or about _________.
The expenses of solicitation of proxies in the enclosed form will be borne
by the Company. Solicitations may be made by mail, and by telephone or telegraph
by directors, officers and employees of the Company at nominal cost. Proxy
materials will also be distributed through brokers, custodians and other
nominees or fiduciaries to beneficial owners of stock. The Company expects to
reimburse such parties for their charges and expenses in connection therewith.
Each proxy that is properly executed and returned will be voted for or
against or withheld from voting on any ballot that may be called for in
accordance with the instructions contained in that proxy. IF NO INSTRUCTIONS ARE
GIVEN, SUCH PROXY WILL BE VOTED FOR THE AMENDMENT TO THE CERTIFICATE OF
INCORPORATION. THE ACCOMPANYING PROXY CONFERS DISCRETIONARY AUTHORITY WITH
RESPECT TO AMENDMENTS OR VARIATIONS TO THE MATTERS IDENTIFIED IN THE NOTICE
CALLING THE MEETING OR OTHER MATTERS THAT MAY PROPERLY COME BEFORE THE MEETING,
AND ACCORDINGLY, IN THE EVENT THERE ARE ANY SUCH AMENDMENTS OR VARIATIONS OR
OTHER MATTERS BROUGHT BEFORE THE MEETING AND ANY ADJOURNMENT OR POSTPONEMENT
THEREOF, ALL PROXIES WILL BE VOTED IN ACCORDANCE WITH THE JUDGMENT OF THE
PERSONS NAMED AS PROXIES. Abstentions and broker non-votes will count for
purposes of establishing a quorum but will not count as votes cast.
<PAGE>
Any stockholder may revoke his proxy at any time prior to its exercise by
(i) attending the Special Meeting and voting in person, (ii) filing written
notice of revocation with the Secretary of the Company prior to the Special
Meeting, or (iii) duly executing and delivering a proxy bearing a later date to
the Secretary of the Company prior to the exercise of the proxy. Written notices
of revocation of a proxy should be addressed to: Professional Dental
Technologies, Inc., 633 Lawrence Street, Batesville, Arkansas 72501.
A quorum for the transaction of business at the Meeting consists of
holders of a majority of the outstanding shares of the Company's Common Stock
present in person or represented by proxy. In the event that less than a
majority of the outstanding shares are present at the Meeting, either in person
or by proxy, a majority of the shares so represented may vote to adjourn the
Meeting without further notice. Matters properly brought before the Meeting or
any adjournment thereof, must be approved by the affirmative vote of the holders
of a majority of the outstanding shares of Common Stock present in person or by
proxy and entitled to vote at the Meeting or any adjournment thereof.
<PAGE>
VOTING SECURITIES AND
PRINCIPAL HOLDERS THEREOF
All voting rights are vested exclusively in the holders of the Common
Stock of the Company. Each stockholder is entitled to one vote for each share of
Common Stock owned on all matters brought to a vote of the stockholders.
Stockholders of record as of the close of business on April 30, 1999, are the
only stockholders who will be entitled to notice of and to vote at the meeting.
The Company had ___________ shares of Common Stock outstanding on April 30, 1999
the record date for this solicitation of proxies. The Company has no other class
of equity securities outstanding.
The following table sets forth as of March 31, 1999, the beneficial
ownership of the Company's Common Stock, $0.01 par value, by all persons known
by the Company to own, beneficially or of record, more than five percent of the
Company's Common stock, by each director of the Company, by each of the officers
named in the Executive Compensation Table and by all officers and directors as a
group:
Amount and Nature of Percent
Beneficial Ownership Shares of Class
- -------------------- ------ --------
William T. Evans 5,078,178(1) 35.9%
P. O. Box 4129
Batesville, AR 72503
J. Robert Lemon 4,904,242(2) 34.8%
P. O. Box 4129
Batesville, AR 72503
Robert E. Christian 310,400 2.2%
P. O. Box 4129
Batesville, AR 72503
Timothy A. Nolan 5,603,760(3) 39.7%
P. O. Box 4129
Batesville, AR 72503
J. Philip Boesel, Jr. --- ---
5246 Tie Road
Panora, IA 50216
Michael S. Black --- ---
421 Broad Street
Lake Geneva, WI 53147
<PAGE>
Frank H. Newton, III --- ---
633 Lawrence Street
Batesville, AR 72503
Directors and Officers as a 10,605,220 75.2%
group (8) persons
(1) Includes 4,211,360 shares held by a trust principally for the benefit of Mr.
Evans. Also includes 717,000 shares held in trust for the benefit of Mr. Evans'
mother and nephew for which he disclaims beneficial ownership.
(2) Includes 4,093,360 shares held by a trust principally for the benefit of Mr.
Lemon. Also includes 671,000 shares held in trust for the benefit of nephews and
nieces of Mr. Lemon for which he disclaims beneficial ownership.
(3) 3 Includes 310,400 shares held by a trust for the benefit of Mr. Nolan. Also
includes 5,293,360 shares held as trustee, for which Mr. Nolan disclaims
beneficial ownership.
<PAGE>
PROPOSAL 1: AMENDMENT TO THE CERTIFICATE OF INCORPORATION
On April 6, 1999, the Board of Directors adopted a resolution authorizing
the submission to the vote of the stockholders of the Company a proposed
amendment to the Certificate of Incorporation of the Company (the "Proposal")
under which the all outstanding shares of Common Stock will be subject to a
reverse stock split at the ratio of 10,000 shares to 1 share; that is, each
10,000 shares of Common Stock before the reverse stock split will become one
share of Common Stock after the reverse stock split. Any fractional shares of
Common Stock resulting from the reverse stock split will be purchased from the
holders thereof at the rate of $6,500 per share.
In determining the price to be paid for fractional shares of Common Stock
following the reverse stock split, the Board unanimously approved the
recommendation of a special committee of directors, which was based upon the
fairness opinion of EFCG.
All stockholders should carefully read the entire Proxy Statement which
accompanies this Proxy Statement for a more complete description of the
Proposal, the reverse stock split, the purchase of fractional shares of Common
Stock resulting from the reverse stock split and effects of such purchase. The
Proxy Statement also contains a description of the fairness opinion of Economic
and Financial Consulting Group, Inc. and a copy of such opinion.
THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS
THAT YOU VOTE FOR THE AMENDMENT TO THE CERTIFICATE OF
INCORPORATION.
The Proposal must be approved by the affirmative vote of a majority of all
the votes entitled to be cast on the matter. Holders of Common Stock are
entitled to cast one vote for each share of Common Stock.
William T. Evans, J. Robert Lemon, and Timothy A. Nolan (the "Affiliated
Stockholders"), each of whom is an officer or a Director of the Company (or
both) control in the aggregate sufficient votes to assure approval of the
Proposal. The Affiliated Stockholders have stated that they intend to vote in
favor of the Proposal authorizing the reverse stock split.
COMPLIANCE WITH SECTION 16 (A) OF THE SECURITIES ACT OF 1934
Section 16(a) of the Securities Act of 1934 requires the Company's
executive officers and directors, and persons who own more than ten percent of
the Company's Common Stock, to file initial reports of ownership and reports of
changes in ownership with the Securities and Exchange Commission ("SEC") and the
American Stock Exchange (the "AMEX"), the exchange on which the Company's Common
Stock is listed for trading. Executive officers, directors and greater than ten
percent shareholders (collectively, the "Reporting Persons") are required by SEC
regulations to furnish the Company with copies of all Section 16(a) forms they
file.
Based solely on review of the copies of such forms furnished to the
Company, and representations by the Reporting Persons, the Company believes that
during the fiscal year ended October 31, 1998, and all fiscal periods through
January 31, 1999, all Section 16(a) filing requirements applicable to the
Reporting Persons were met.
<PAGE>
STOCKHOLDER PROPOSALS
Any proposal which a stockholder wishes to have presented at the Special
Meeting of Stockholders of the Company and included in the Company's Proxy
Statement and proxy to be used in connection with such meeting must be received
at the main office of the Company, 633 Lawrence Street, Batesville, Arkansas
72501, within a reasonable time before the proxy is to be released. If such
proposal is in compliance with all of the requirements of Rule 14a-8 of the
Securities Exchange Act of 1934, as amended, it will be included in the Proxy
Statement and set forth on the form of proxy issued for the Special Meeting of
Stockholders. It is urged that any such proposals be sent by certified mail,
return receipt requested. No such proposals were received before the release
date of this Proxy Statement.
OTHER MATTERS
Management is not aware of any business to come before the Special Meeting
other than those matters described above in this Proxy Statement. If other
matters should properly come before the Special Meeting, however, it is intended
that the proxies solicited hereby will be voted with respect to those other
matters in accordance with judgment of the persons voting the proxies.
NO PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS
NOT CONTAINED IN THIS PROXY STATEMENT, AND IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATION SHOULD NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE
COMPANY.
THE DELIVERY OF THIS PROXY STATEMENT SHALL NOT IMPLY THAT THERE HAS BEEN NO
CHANGE IN THE INFORMATION SET FORTH HEREIN OR IN THE AFFAIRS OF THE COMPANY
SINCE THE DATE HEREOF.
By Order of the Board of Directors,
Robert E. Christian
Secretary
- -------------------------
<PAGE>
1) PROPOSED AMENDMENT: ______FOR the amendment _____AGAINST the amendment
listed below listed below
A proposed amendment to the Certificate of Incorporation of the Company which
would authorize the reduction of the number of authorized shares of Common Stock
from 30,000,000 to 3,000 and the increase of the par value per share of Common
Stock to $100.00 from $.01 by affecting a reverse split of the Company's Common
Stock, par value $.01 per share (the "Common Stock"), in the ratio of 10,000
shares to 1 share.
IN RESPECT OF OTHER MATTERS WHICH MAY PROPERLY COME BEFORE THE MEETING OR ANY
ADJOURNMENT THEREOF, THIS PROXY SHALL BE VOTED AS THE BOARD OF DIRECTORS MAY
RECOMMEND.
<PAGE>
THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
THIS PROXY MAY BE REVOKED PRIOR TO ITS EXERCISE. THE PROXY, WHEN PROPERLY
EXERCISED WILL BE VOTED IN THE MANNER DIRECTED HEREIN BY THE SHAREHOLDER. IF NO
DIRECTION IS MADE, THE PROXY WILL BE VOTED "FOR" PROPOSAL 1. IF OTHER MATTERS
PROPERLY COME BEFORE SAID MEETING, THIS PROXY SHALL BE VOTED IN ACCORDANCE WITH
THE BOARD OF DIRECTORS' RECOMMENDATIONS. THE BOARD OF DIRECTORS RECOMMENDS A
VOTE "FOR" PROPOSAL 1.
NOTE: PLEASE MARK, SIGN, DATE AND RETURN YOUR PROXY AS SOON AS POSSIBLE.
DATED:_____________________,1999
________________________________
Signature of Shareholder
________________________________
Signature of Shareholder
<PAGE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
PROXY STATEMENT
TABLE OF CONTENTS
SUMMARY.................................................................... 1
PURPOSE OF THE PROPOSED REVERSE STOCK SPLIT................................ 2
APPRAISAL RIGHTS AND DISSENTERS RIGHTS..................................... 3
EFFECT UPON THE COMPANY.................................................... 5
EFFECT UPON CERTAIN AFFILIATES OF THE COMPANY.............................. 5
EFFECT UPON UNAFFILIATED STOCKHOLDERS...................................... 7
TAX TREATMENT OF PURCHASE OF FRACTIONAL SHARES............................. 7
PROCEDURES IN DETERMINING THE FAIRNESS OF THE TRANSACTION.................. 8
OFFERS TO MERGE OR ACQUIRE THE COMPANY..................................... 10
REPORTS, OPINIONS, APPRAISALS, AND CERTAIN NEGOTIATIONS.................... 10
BACKGROUND................................................................. 17
PAYMENT OF PURCHASE PRICE.................................................. 17
MANAGEMENT AND ITS INTENTIONS.............................................. 18
THE COMPANY'S COMMON STOCK................................................. 20
TERMS OF THE PROPOSED REVERSE STOCK SPLIT.................................. 20
COSTS OF THE TRANSACTION................................................... 21
ANTICIPATED APPROVAL OF THE PROPOSED AMENDMENT............................. 21
PROCEDURAL ISSUES OF THE REVERSE STOCK SPLIT............................... 21
TREATMENT OF THE STOCK OPTIONS UNDER THE COMPANY'S OPTION PLAN............. 22
FINANCIAL INFORMATION...................................................... 22
LIST OF EXHIBITS........................................................... 23
<PAGE>
THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF
SUCH TRANSACTION OR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED
IN THIS DOCUMENT.
ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
SUMMARY
The Board of Directors (the "Board") of Professional Dental
Technologies, Inc. (the "Company"), recommends to the Company's stockholders
approval of a proposal which would authorize an amendment to the Company's
Certificate of Incorporation reducing the number of authorized shares of Common
Stock from 30,000,000 to 3,000 and increasing the par value per share of Common
Stock to $100.00 from $.01 by affecting a reverse split of the Company's Common
Stock, par value $.01 per share. The Board proposes a reverse split of the
Common Stock in the ratio of 10,000 shares of "Old Common Stock" to 1 share of
"New Common Stock"; that is, each 10,000 shares of Old Common Stock would be
converted to one share of New Common Stock. As used in this Proxy Statement, the
term "Old Common Stock" refers to pre-split Common Stock and "New Common Stock"
refers to post-split Common Stock. The par value of the New Common Stock would
be adjusted to $100 per share.
Any fractional shares of Common Stock resulting from the reverse stock
split will be purchased from the holders thereof at the rate of $6,500 per whole
share of New Common Stock.
A special meeting of the stockholders of the Company has been called by
the Board, _________________, at 10:00 a.m., for the purpose of considering and
voting upon the proposed amendment. The meeting will be held at the Company's
facility at 70 Batesville Boulevard, Batesville, Arkansas.
In determining the price to be paid for fractional shares of Common
Stock following the reverse stock split, the Board relied upon the
recommendation of a special committee of directors and the opinion of Economic
and Financial Consulting Group, Inc. as to the fairness of the purchase price.
The fairness opinion is discussed in greater detail below, and a copy of the
opinion is attached hereto as Exhibit 3.
The Company has prepared and filed with the Securities and Exchange
Commission SEC Schedule 13E-3 in connection with the proposed reverse stock
split. Schedule 13E-3 details certain specific information about the Company and
the proposed reverse stock split. A copy of Schedule 13E-3 filed with the SEC
are available from the Secretary of the Company, 633 Lawrence Street,
Batesville, Arkansas 72501, or may be obtained through the Securities and
Exchange Commission's website at http://www.sec.gov.
The Company is subject to the informational reporting requirements of
the Securities Exchange Act of 1934, as amended, and in accordance therewith
files reports, proxy statements and other information with the Commission. Such
reports, proxy statements and other information may be inspected and copied at
the public reference facilities maintained by the Commission at Judiciary Plaza,
450 Fifth Street, N.W., Washington, DC 20549. In addition, such reports, proxy
statements and other information may be electronically accessed at the
Commission's site on the World Wide Web located at http://www.sec.gov.
<PAGE>
All stockholders should carefully read the entire Proxy Statement for a
more complete description of the Proposed Amendment, the reverse stock split,
the purchase of fractional shares of Common Stock resulting for the reverse
stock split, and the effects of such purchase.
SPECIAL FACTORS
PURPOSE OF THE PROPOSED
REVERSE STOCK SPLIT
In addition, the out-of-pocket and internal costs to the Company
associated with the preparation and filing of these periodic reports, when
compared to the limited number of stockholders is, in the Board's opinion,
unwarranted. The Company incurs costs related to its status as a public
reporting corporation under the federal securities laws, including indirect
costs as a result of, among other things, the Company personnel, including
management, expending time to prepare and review various filings, furnish
information to stockholders, and attending to other related stockholders
matters. Termination of the Company's obligation to file periodic reports will
eliminate the costs and expenses of such federal securities filings and reduce
the amount of time and attention devoted by management to such reports and
activities.
The purpose of the reverse stock split and purchase of the resulting
fractional shares is to reduce the number of stockholders of record to fewer
than 300, thereby alleviating the Company's obligation to file reports under
Section 15(d) of the Securities and Exchange Act of 1934. The Board of Directors
believes that such action is in the best interests of the Company for the
following reasons:
(1) The filing of periodic reports under Section 15(d) of the Securities and
Exchange Act of 1934 allows the Company's competitors to obtain information
concerning the Company's profit margins and operations which, in the
Company's opinion, has or may have an adverse effect on the Company's
performance.
(2) The out-of-pocket and internal costs to the Company associated with the
preparation and filing of the periodic reports when compared to the limited
number of stockholders is, in the Company's opinion, unwarranted; the
Company estimates that, upon termination of its obligation to file periodic
reports with the Securities and Exchange Commission, it will achieve savings
within a range of approximately $50,000 annually.
(3) The Company's common stock, currently trading in the $0.65 range, is
classified as a "penny stock" and is not marginable. As a result, trading in
the stock is discouraged by many brokerage firms, and commission costs on
such transactions as do occur may be disproportionately high. Management
believes that these factors negatively affect the performance of the stock,
despite good operating results and a strong stock market. In an effort to
overcome these negative factors, the Company considered a reverse stock
split in the 1:5 to 1:7 range, which would have resulted in a share price in
excess of $3.00, making the stock marginable with many brokerage firms, and
sufficient to take the shares out of the "penny stock" category. However,
after such a split, the Company would have been left with an insufficient
number of shares in the public float, and would have thereby lost its
listing on the American Stock Exchange. It is management's view that, on
balance, this would have had a negative rather than a positive effect on the
value of the shares.
2
<PAGE>
The Board proposes to achieve its purpose through a reverse stock split
as it believes that this structure is the simplest and most economical means of
reducing the number of holders of the Company's Common Stock below 300. In
addition, the Board believes that the reverse stock split and purchase of
fractional shares of New Common Stock will provide an easy and cost effective
way for shareholders with less than one share of New Common Stock to dispose of
such shares at a fair price without incurring brokerage commissions and other
related transaction costs. The Board believes that implementing the reverse
stock split at this time, thus terminating the Company's obligation to file
periodic reports with the SEC, will enhance the Company's future performance.
The Company does not intend to list or register the New Common Stock on
any securities exchange. Completion of this transaction will result in the New
Common Stock becoming eligible for termination of registration pursuant to
Section 12 (g) (4) of the Securities Exchange Act of 1934. Registration of the
New Common Stock with the Securities Exchange Commission will terminate ninety
(90) days after a certification is filed with the Securities Exchange Commission
stating that the number of holders of record of the New Common Stock has been
reduced to less than 300 persons. The termination of registration will be
deferred while the Securities Exchange Commission, after notice and opportunity
for a hearing, determines that the certification is true.
Pursuant to the provisions of the Nevada Revised Statutes Annotated,
Title 7, Chapter 78, Section 207, any proposed amendment to the Certificate of
Incorporation of the Company that affects an increase or decrease in the number
of authorized shares of a class of stock and that includes provisions pursuant
to which only money will be paid or scrip will be issued to stockholders, who
before the increase or decrease in the number of shares becomes effective, in
the aggregate hold 10 percent or more of the outstanding shares of the class,
and who would otherwise be entitled to receive fractional shares in exchange for
the cancellation of their outstanding shares, must be approved by the
stockholders of the Company by the affirmative vote of a majority of all the
votes entitled to be cast on the matter. Holders of Common Stock are entitled to
cast one vote for each share of Common Stock.
APPRAISAL RIGHTS AND
DISSENTERS RIGHTS
(a) Under applicable Nevada law, shareholders of the Company will have
dissenters' rights with respect to this transaction. If dissenters' rights are
properly elected by a shareholder, the "fair value" of the dissenting
shareholder's shares will be determined by agreement of the Company and the
dissenting shareholder or, if no agreement is reached, by appraisal by order of
a court. Otherwise, appraisal rights are not provided under Nevada law or under
the Company's Articles of Incorporation with respect to this transaction and
will not be voluntarily accorded by the Company to the shareholders.
Generally, under the provisions of the Nevada Revised Statutes (hereinafter
referred to as "NRS"), Chapter 78, Private Corporations law, Section 207, a
corporation may increase or decrease in the number of shares of a class and
series, if any, of its capital stock and thereby correspondingly increase or
decrease the number of issued and outstanding shares of the same class and
series held by each stockholder by a resolution of the board of directors.
3
<PAGE>
Notwithstanding the foregoing, in the event that a proposal to increase or
decrease the number of authorized shares of any class and series, if any, that
includes provisions pursuant to which only money will be paid or script will be
issued to stockholders who hold more than 10 percent of the outstanding shares
of the affected class or series and would otherwise be entitled to receive
fractions of shares in exchange for the cancellation of all of their shares, the
increase or decrease must be approved by the vote of stockholders holding a
majority of the voting power of the affected class and series, unless the
articles of incorporation provide for a greater proportion of stockholders to
approve the change in the number of shares. Moreover, a proposed increase or
decrease that includes provisions pursuant to which only money will be paid or
script will be issued to stockholders who before the increase or decrease held
one percent or more of the outstanding shares of the affected class and series
and would otherwise be entitled to receive a fraction of a share, will be
subject to the provisions of NRS 92A.300 to 92A.500, Nevada's dissenting
shareholder rights statutes. If the proposal is subject to NRS 92A.300 to
92A.500 any stockholder may dissent in accordance with those provisions and
obtain payment of the fair value of the fraction of a share to which the
stockholder would otherwise be entitled.
THE FOLLOWING DISCUSSION IS NOT A COMPLETE STATEMENT OF THE LAW PERTAINING
TO DISSENTER'S RIGHTS UNDER THE NEVADA REVISED STATUTES AND IS QUALIFIED IN ITS
ENTIRETY BY THE FULL TEXT OF CHAPTER 92A.300 THROUGH 92A.500, WHICH IS REPRINTED
IN ITS ENTIRETY AS AN ATTACHMENT TO THIS PROXY STATEMENT AS EXHIBIT 8 AND IS
INCORPORATED HEREIN BY REFERENCE.
Under the NRS, holders of shares of common stock who dissent to the
proposed transaction in accordance with the procedures set forth in Chapter 92A
will be entitled to receive payment in cash of the "fair value" of their
fractional shares. NRS 92A.320 defines "fair value" as the value of the
fractional share immediately before the effectuation of the reverse stock split,
excluding any appreciation or depreciation in anticipation of the reverse stock
split unless exclusion would be inequitable. Any stockholder who wishes to
exercise such dissenter's rights, or who wishes to preserve his right to do so,
should review carefully the following discussion and Exhibit 8, because failure
to timely and properly comply with the procedures specified will result in the
loss of dissenter's rights under the NRS. A person having beneficial interest in
shares of common stock held of record in the name of another person, such as a
broker or nominee, must act promptly to cause the holder of record to follow the
steps summarized below properly and in a timely manner to perfect any
dissenter's rights the beneficial owner may have.
A stockholder wishing to exercise his dissenter's rights must deliver to
the Secretary of the Company, ON OR BEFORE [A DATE BEFORE VOTE IS TAKEN], a
written notice of his intent to demand payment for his shares if the reverse
stock split is effectuated, and he must not vote his shares in favor of the
proposed reverse stock split. Written notice should be delivered to the Company
at the following address:
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
ATTENTION: SECRETARY
633 LAWRENCE STREET
BATESVILLE, ARKANSAS 72501
As provided in Chapter 92A: (i) failure of a holder of shares to make
written notification of his intent to assert dissenter's right (or a beneficial
owner of shares of common stock who fails to cause the record holder of such
shares of common stock to make notice of his intent to assert dissenter's
rights) within such time limit; or, (ii) votes in favor of the reverse stock
split, will result in the loss of such holder's ability to assert dissenter's
rights and receive payments for his shares pursuant to NRS 92A.300-92A.500.
4
<PAGE>
If the reverse stock split is approved by a majority of stockholders, the
Company must, ON OR BEFORE, [10 DAYS AFTER THE VOTE], deliver written
dissenter's notice to all stockholders who exercised their dissenter's rights to
the split which notice shall be set forth (a) where the demand for payment must
be sent and where and when certificates for shares must be deposited; (b) inform
the dissenters not represented by certificates to which extent the transfer of
the shares will be restricted after demand for payment is received by the
Company; (c) supply a form for demanding payment by the dissenting shareholders
that includes, among other things, that the dissenter acquired beneficial
ownership of the shares prior to the date on which the reverse stock split was
approved; (d) the date by which the Company must receive the demand for payment,
which date may not be less than 30 nor more than 60 days after the date of the
notice is delivered; and (e) be accompanied by a copy of NRS 92A.300 to 92A.500.
Dissenting stockholders who do not comply with all stipulations and meet all
deadlines to be set forth in the foregoing notice, including returning to the
Company the dissenter's demand for payment, will not be entitled to payment for
their shares in accordance with NRS 92A.300 to 92A.500. In lieu thereof the
non-complying stockholders will receive the consideration of $6,500 per share of
New Common Stock for their fractional shares.
Within 30 days of the Company's receipt of the dissenter's demand for
payment, the Company will pay the Company's estimate of the fair value of the
fractional shares plus accrued interest to the dissenting stockholder. The
stockholder will also receive from the Company a statement of the Company's
estimate of the fair value of the shares, an explanation of how interest was
calculated, and a statement of the dissenter's further rights to demand payment
under the NRS. In accordance with the NRS, interest will be calculated from the
effective date of the reverse stock split until the date of payment at the
average rate paid by the Company on its principal debt or, if none, at a rate
that is fair and equitable.
If a demand for payment remains unsettled, the Company must commence a
proceeding in the District Court of the county where its registered office is
located within 60 days after receiving the demand containing the dissenting
stockholder's estimate of fair value of his shares, and petition the Court to
determine the fair value of the shares and accrued interest. All dissenters,
whether or not residents of Nevada, whose demands remain unsettled shall become
parties to the proceeding. The jurisdiction of the Court in which the proceeding
is commenced is plenary and exclusive. The Court may appoint one or more persons
as appraisers to receive evidence and recommend a decision on the question of
fair value. The dissenters have the same discovery rights as parties in other
civil proceedings. Each dissenter who is made a party to the proceeding is
entitled to a judgment for the amount, if any, by which the court finds the fair
value of his shares, plus interest, exceeds the amount paid by the Company. If
the Company does not commence the proceeding within the 60-day period, it must
pay each dissenter whose demand remains unsettled the amount demanded by the
dissenter.
The costs of the legal proceeding, including the reasonable compensation
and costs of the appraisers, shall be determined by the Court and assessed upon
the Company, except the Court may assess costs against the dissenters in amounts
deemed equitable by the Court if the dissenters acted arbitrarily or vexatiously
or not in good faith in demanding payment. The Court may also assess the fees
and expenses of the counsel and experts for the respective parties, in amounts
the Court finds equitable.
FAILURE TO FOLLOW THE STEPS REQUIRED BY CHAPTER 92A OF THE NRS FOR
PERFECTING DISSENTER'S RIGHTS MAY RESULT IN THE LOSS OF SUCH RIGHTS. DISSENTERS
WILL RECEIVE FURTHER NOTICE REGARDING SPECIFIC DEADLINES AND REQUIRED ACTIONS.
5
<PAGE>
EFFECT UPON THE COMPANY
Upon consummation of the reverse stock split, the Company anticipates that
the number of record shareholders will be reduced from 947 to less than 50. The
Company will have achieved the objective of the reverse stock split described
above.
The Board considered making a tender offer for shares of Common Stock as
an alternative to the reverse stock split. This alternative was viewed as
undependable as it was not certain that the Company would reduce the number of
its record stockholders to less than 300 (and if it did not, a reverse stock
split such as the one described here would be required in order to complete the
"going private" transaction). Furthermore, since a tender offer would require
retaining a firm to solicit tenders and the reverse stock split would not
require such solicitation, the projected costs of a tender offer appeared likely
to be considerably higher than the costs expected to be incurred in connection
with the reverse stock split.
As a private company, the Company will no longer be able to sell
shares of Common Stock which are freely tradable, thereby limiting, to some
degree, its access to equity capital.
EFFECT UPON CERTAIN AFFILIATES
OF THE COMPANY
Set forth in the following table are the number of shares of Common
Stock currently owned or controlled by certain officers and/or directors of the
Company (the "Affiliated Stockholders"), the percentage of total shares
outstanding they control, the number of shares expected to be owned , and the
percentage of total shares expected to be outstanding following the proposed
reverse stock split.
<TABLE>
<CAPTION>
NAME AND TITLE SHARES CURRENTLY OWNED SHARES OWNED POST SPLIT
NUMBER % NUMBER %
<S> <C> <C> <C> <C>
William T. Evans, President &
CEO, Director, Controlling Person 5,078,178 (1) 35.9 506 38.6
J. Robert Lemon, Director,
Controlling Person 4,904,242 (2) 34.8 490 37.4
Timothy A. Nolan, Director,
Controlling Person 5,603,760 (3) 39.7 560 42.8
<FN>
NOTES:
1. Includes 4, 211,360 shares held by a trust principally for the benefit
of Mr. Evans. Also includes 717,000 shares held in trust for the
benefit of Mr. Evans' nephew for which he disclaims beneficial
ownership.
2. Includes 4,093,360 shares held by a trust principally for the benefit
of Mr. Lemon. Also includes 671,000 shares held in trust for the
benefit of nephews and nieces of Mr. Lemon for which he disclaims
beneficial ownership.
3. Includes 310,400 shares held by a trust for the benefit of Mr. Nolan.
Also includes 5,293,360 shares held as trustee for which Mr. Nolan
disclaims beneficial ownership.
</FN>
</TABLE>
6
<PAGE>
Set forth in the following table are the net book value and net earnings
per share attributable to the Affiliated Stockholders, in terms of both dollar
amounts and percentages, before and after the proposed stock split.
<TABLE>
<CAPTION>
BOOK VALUE BOOK VALUE BASIC EARNINGS BASIC EARNINGS
PRE-SPLIT (1) POST-SPLIT (1) PRE-SPLIT (2) POST-SPLIT (2)
- --------------------------------------------------------------------------------------------------------------------------
% % % %
of Total of Total of Total of Total
Name Amount Amount Amount Amount Amount Amount Amount Amount
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
William T. Evans $2,082,053 34.9 $2,049,492 38.6 $457,036 37.5 $465,910 38.8
J. Robert Lemon $2,010,739 33.8 $1,984,686 37.4 $441,382 36.2 $451,177 37.5
Timothy A. Nolan $2,297,542 38.6 $2,268,213 42.7 $504,338 41.3 $515,631 42.9
<FN>
NOTES:
1. This amount represents the numbers of shares owned multiplied by the
book value per share as of October 31, 1998, the end of the most
recent fiscal year of the Company. Such amounts represent only the
stockholder's pro rata interest in the Company's book value and are
not payable to the stockholders of the Company in the ordinary course
of business.
2. This amount represents the numbers of shares owned multiplied by the
basic earnings per share of the Company for the fiscal year ended
October 31, 1998. Such amounts represent only the stockholder's pro
rata interest (if any) in the Company's net earnings and are not
payable to the stockholders of the Company in the ordinary course of
business, other than as dividends. The Company has never paid any
dividends on its Common Stock.
</FN>
</TABLE>
The Affiliated Stockholders are expected to continue in their present
positions in the Company following the reverse stock split. None of these
persons will receive any consideration in connection with the reverse stock
split other than amounts received as a result of the purchase by the Company of
fractional shares of New Common Stock.
EFFECT UPON UNAFFILIATED
STOCKHOLDERS
Upon consummation of the reverse stock split and termination of the
Company's obligation to file periodic reports under the federal securities laws,
information now available to stockholders in the annual, quarterly and other
reports required to be filed by the Company with the Securities Exchange
Commission may not be provided to the Company's stockholders in the form
previously available or upon a periodic basis. Stockholders owning not less than
fifteen percent (15%) of the outstanding New Common Stock will retain the right
to inspect the books of account and all financial records of the Company, to
make extracts therefrom, and to conduct an audit of such records in accordance
with the Nevada Revised Statutes Annotated, Section 78.257. Following the
reverse stock split, no unaffiliated stockholder will own fifteen percent (15%)
or more of the outstanding New Common Stock and accordingly, no unaffiliated
stockholder will be entitled to exercise the inspection rights afforded under
Nevada law.
7
<PAGE>
All owners of fractional shares of New Common Stock following the
reverse stock split will receive cash in lieu of such fractional shares at the
rate of $6,500 for each whole share of New Common Stock, pro rated as to the
fractional share held by each such owner. The Company believes that the purchase
price represents a fair price per share of the Company's Common Stock.
Furthermore, stockholders receiving cash in lieu of fractional shares of New
Common Stock will not have to pay any brokerage fees or commissions in
connection with such transaction.
Stockholders owning only fractional shares of New Common Stock following
the reverse stock split will receive cash in lieu of such fractional shares,
will cease to have any ownership interest in the Company, and will cease to
participate in future earnings and growth, if any, of the Company.
TAX TREATMENT OF PURCHASE
OF FRACTIONAL SHARES
Upon consummation of the reverse stock split, each 10,000 shares of Old
Common Stock issued and outstanding immediately prior to the effective time of
such split will be converted into one share of New Common Stock, and all
resulting fractional shares of New Common Stock will be purchased by the Company
at the price of $6,500 per share. The following description of the federal
income tax consequences of the reverse stock split is included solely for the
general information of the holders of the Company's Common Stock. The federal
income tax consequences for any particular stockholder may be affected by
matters not discussed herein, and each stockholder should consult his or her
personal tax advisor in determining the federal, state, and local income tax
consequences of the reverse stock split and purchase of fractional shares.
For those stockholders receiving New Common Stock from the consummation
of the reverse stock split, there will be no direct tax consequences except for
the reallocation to the stockholders' per share basis.
The purchase of fractional shares of New Common Stock by the Company
will be a taxable transaction for federal income tax purposes. Each holder of
fractional shares of New Common Stock purchased by the Company subsequent to the
reverse stock split will recognize gain or loss upon the purchase of that
stockholder's fractional share of New Common Stock equal to the difference, if
any, between (i) the amount of the cash payment received for the fractional
shares and (ii) the stockholder's tax basis in the fractional shares, so long as
the fractional shares were held as a capital asset of the stockholder. Any
subsequent gain or loss resulting from the disposition of New Common Stock may
be treated as a capital gain or loss transaction. As indicated previously,
holders of New Common Stock are urged to consult their personal tax advisors as
to the tax consequences of the reverse stock split and purchase of fractional
shares under federal, state, local, and any other applicable laws.
The cash payments due to the holders of fractional shares of New Common
Stock (other than certain exempt entities and persons) will be subject to a
backup withholding tax at the rate of 31% under federal income tax law unless
certain requirements are met. Generally, the Company or its paying agent will be
required to deduct and withhold the tax on cash payments due at the effective
time of the purchase of fractional shares of New Common Stock subsequent to the
reverse stock split if (i) a stockholder fails to furnish a taxpayer
identification number ("TIN", the TIN of an individual is his or her Social
Security Number) to the paying agent or fails to certify under penalty of
perjury that such TIN is correct; (ii) the Internal Revenue Service ("IRS")
notifies the paying agent that the TIN furnished by the stockholder is
incorrect; (iii) the IRS notifies the paying agent that the stockholder has
failed to report interest, dividends, or original issue discount in the past; or
(iv) there has been a failure the stockholder to certify under penalty of
perjury that such stockholder is not subject to the backup withholding tax. Any
amounts withheld by the paying agent in collection of the backup withholding tax
will reduce the federal income tax liability of the stockholders from whom such
tax was withheld.
8
<PAGE>
PROCEDURES IN DETERMINING THE
FAIRNESS OF THE TRANSACTION
The Company believes that the proposed reverse stock split and
subsequent purchase of fractional shares is fair to unaffiliated stockholders of
the Company. The Board of Directors of the Company by unanimous vote on April 6,
1999, with no member of the Board of Directors dissenting or abstaining from
such approval, adopted a resolution declaring the terms and conditions of the
reverse stock split and purchase of fractional shares to be advisable, and
directing that a proposed amendment to the Articles of Incorporation of the
Company be submitted to shareholders of the Company for consideration.
A special committee of the Board of Directors of the Company was
established by the unanimous written consent of the Board, dated February 2,
1999 (the "Special Committee"). The Special Committee is comprised of J. Philip
Boesel, whose profession is investment banking, and Michael S. Black, a CPA,
both of whom are directors who are neither employees nor controlling persons of
either the Company or its affiliate, Life Plus International. The Special
Committee was asked to take such action as was necessary to find and retain an
appropriate firm to prepare a fairness opinion regarding the value of the
Company's common stock. On February 28, 1999 the Special Committee retained the
Economic and Financial Consulting Group, Inc. ("EFCG") to render its opinion as
to the fair value, from a financial point of view, of the common stock of the
Company.
EFCG delivered its written opinion on March 24, 1999. No restrictions
were imposed by the Special Committee or the Board of Directors of the Company
upon EFCG with respect to the investigations made or procedures followed by EFCG
in rendering its opinions.
The Special Committee was also charged with the responsibility of
recommending to the Board of Directors a fair price to pay for the fractional
shares resulting from the reverse stock split of the Common Stock. It met with
representatives of EFCG, discussions occurred and information was shared
concerning the methodologies employed in determining a fair value, and the
application of such methodologies to the Company's financial and market position
and future prospects. Based upon these deliberations and the written report of
EFCG, the Special Committee unanimously recommended to the Board of Directors of
the Company that $6,500 per share of New Common Stock resulting from the reverse
stock split would be a fair price to pay (hereafter referred to as the "Purchase
Price").
The full text of EFCG's fairness opinion, which sets forth certain
assumptions made, certain procedures followed, and certain matters considered by
EFCG, is attached hereto as Exhibit 3.
In addition to the recommendation of the Special Committee, and the
conclusions contained in the EFCG report, the Board of Directors independently
considered certain additional factors. These factors included a comparison of
the purchase price for fractional shares of the New Common Stock, which is based
on a value of $0.65per share of Old Common Stock, to: (i) the January 31, 1999
(end of first fiscal quarter) book value per share of Old Common Stock, which
was approximately $0.42 per share; and (ii) the historic and current market
values of the Company's common stock, which ranged between a high of $1.1875 and
a low of $0.5625 during the period 4/1/98 and 3/31/99. In addition, the Board of
Directors considered the amount and level of transactions in shares of the
Company's common stock during the past year, which averaged only approximately
1,800 shares traded per day during the one year period indicated above.
The Company's Board of Directors further considered the competitive
advantages of and benefits to the Company of not being required to file periodic
reports with the Securities and Exchange Commission pursuant to Section 15(d) of
the Securities and Exchange Act of 1934, the direct and indirect cost savings to
be realized by the Company from not having to file such periodic reports, and
the benefits to be derived by the remaining Company stockholders from the
transactions described in this Schedule.
The Company's Board of Directors determined that liquidation value was
not a relevant measure of the fairness of the share valuation. The Board further
noted that no firm offers to purchase the Company had ever been received, nor
had the Company engaged in any previous share purchase transactions which could
be used by the Board in connection with an assessment of the fairness of the
share valuation.
9
<PAGE>
In reaching its determination as to the fairness of the Purchase Price,
the Board of Directors of the Company did not assign any relative or specific
weights to the foregoing factors.
Pursuant to the provisions of the Nevada Revised Statutes Annotated,
Title 7, Chapter 78, Section 207, any proposed amendment to the Certificate of
Incorporation of the Company that affects an increase or decrease in the number
of authorized shares of a class of stock and that includes provisions pursuant
to which only money will be paid or scrip will be issued to stockholders, who
before the increase or decrease in the number of shares becomes effective, in
the aggregate hold 10 percent or more of the outstanding shares of the class,
and who would otherwise be entitled to receive fractional shares in exchange for
the cancellation of their outstanding shares, must be approved by the
stockholders of the Company by the affirmative vote of a majority of all the
votes entitled to be cast on the matter. Holders of Common Stock are entitled to
cast one vote for each share of Common Stock.
The decision to retain EFCG to prepare a report concerning the fair
value of the Company's common stock was made by the Special Committee at the
direction of the full Board of Directors. The Special Committee, consisting of
Directors who are unaffiliated with the Company other than in their capacity as
Directors, was established by the Board of Directors of the Company on February
2, 1999, to act on behalf of the unaffiliated stockholders of the Company for
purposes of reviewing the desirability of undertaking the "going private"
transaction which is the subject of this 13E-3 Transaction Statement. The
Special Committee consisted of the following persons: J. Philip Boesel and
Michael S. Black, as indicated in (a) above.
The Board of Directors of the Company unanimously approved the
recommendations of the Special Committee, which vote included all of the
directors who were not employees of the Company. The Affiliated Stockholders
believe that the proposed reverse stock split and subsequent purchase of
fractional shares are substantively and procedurally fair to unaffiliated
stockholders of the Company and concur in the recommendation of the Board of
Directors that stockholders of the Company approve the proposed amendment to the
Certificate of Incorporation of the Company to authorize the reverse stock
split.
OFFERS TO MERGE OR ACQUIRE
THE COMPANY
During the 18 month period preceding the date of this Proxy Statement
the Company has not received any firm offers from any unaffiliated person for
(i) the merger or consolidation of the Company into or with any person, (ii) the
sale or other transfer of all or any substantial part of the assets of the
Company, or (iii) securities of the Company which would enable the holder
thereof to exercise control of the Company.
REPORTS, OPINIONS, APPRAISALS AND
CERTAIN NEGOTIATIONS
On February 28, 1999, the Special Committee of the Board of Directors
of the Company retained the services of EFCG to perform a valuation of the
Company's common stock, from a financial point of view, to be used as part of
the process of establishing the price to be paid to the holders of fractional
shares of the New Common Stock following the reverse stock split.
The following information is provided with respect to the fairness
opinion provided by EFCG:
(1) EFCG performed a valuation analysis of the Company's common stock
and provided its opinion as to the value of the common stock, from a
financial point of view.
10
<PAGE>
(2) EFCG is a regional firm providing multidisciplinary consulting
services. These services include, but are not limited to, corporate
finance, business valuation, financial advisory and litigation support.
(3) The Special Committee considered proposals from two advisory
firms, interviewed one and unanimously agreed to retain the services of
EFCG.
(4) Other than the engagement of EFCG to provide the services
described in (a) above, there are no relationships between EFCG or its
affiliates and the Company or its affiliates which existed during the
past two years or are contemplated. The fee for EFCG's services is
$15,000.
(5) EFCG provided to the Special Committee and the Board of Directors
a range of values with which to calculate the Purchase Price for the
fractional shares of New Common Stock. The Special Committee unanimously
recommended to the Board of Directors a price of $6,500 per share of New
Common Stock, and the Board of Directors unanimously adopted such
recommendation.
(6) The Company retained EFCG to perform a valuation analysis and to
provide its opinion as to the value of the Company's common stock, from
a financial point of view. On March 24,1999 EFCG delivered an opinion
(the "Fairness Opinion") to the Special Committee of the Board of
Directors of the Company. The Fairness Opinion was based upon economic,
market and other conditions in effect as of its date. No limitations
were imposed by the Board of Directors of the Company upon EFCG with
respect to its investigation or the procedures employed in rendering the
Fairness Opinion. The Fairness Opinion, which sets forth assumptions
made, material reviewed, matters considered, and the limits of the
review, is attached as Exhibit 3 and is incorporated into this Schedule
by reference.
The following is a summary of the Fairness Opinion. Stockholders of
the Company are urged to read the Fairness Opinion in its entirety. EFCG has
consented to the inclusion of its opinion in this 13E-3 Transaction Statement
and in the Proxy Statement provided to stockholders of the Company, and has
reviewed the following summary.
In connection with the Fairness Opinion, EFCG reviewed, among other
things: (i) the proposed transaction; (ii) annual reports on form 10-K for the
fiscal years ended October 31, 1998, October 31, 1997, October 31, 1996, October
31, 1995, and October 31, 1994; (iii) quarterly reports on form 10-Q for the
periods ended January 31, 1999, July 31, 1998, April 30, 1998, January 31, 1997,
July 31, 1997, April 30, 1997, January 31, 1996, July 31, 1996, April 30, 1996,
January 31, 1995, July 31, 1995, April 30, 1995, January 31, 1994, July 31,
1994, and April 30, 1994; and (iv) projected financial results for fiscal years
1999 through 2004 provided by management of the Company and approved by the
Board of Directors of the Company. EFCG also held discussions with management of
the Company regarding its past and current business operations, financial
condition and future prospects and the performance of its common stock. EFCG
reviewed the reported price and trading activity of the Company's common stock,
analyzed other companies which manufacture and sell products within the dental
industry, the securities of which are publicly traded, and performed other such
other studies and analyses as EFCG deemed appropriate.
EFCG assumed and relied upon the accuracy and completeness of all
financial and other information reviewed for the purposes of the Fairness
Opinion, whether publicly available or provided to EFCG by the Company, and did
not independently verify any such information or make an independent evaluation
11
<PAGE>
or appraisal of the assets or liabilities of the Company. The opinion of EFCG is
necessarily based upon economic, market and other conditions as in effect on,
and the information made available to them as of March 8, 1999. The opinion of
EFCG is directed to the Special Committee of the Board of Directors of the
Company and does not constitute a recommendation to any stockholders of the
Company as to how the stockholder should vote at the stockholder's meeting held
in connection with the proposed transaction. Subsequent developments may affect
the conclusions reached in this opinion, and EFCG does not have any obligation
to update, revise or reaffirm this opinion.
12
<PAGE>
Projected future financial data that was used by EFCG as the basis
for the computations is summarized below:
<TABLE>
PROJECTED FINANCIAL INFORMATION
(in 000's)
<CAPTION>
YEAR
- -----------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- -----------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Sales 28,618 31,703 32,968 33,926 34,738 35,177
Cost of Goods 12,164 13,458 14,113 14,572 14,991 15,232
Gross Profit 16,454 18,245 18,855 19,355 19,747 19,945
Operating Expense 14,498 15,923 16,273 16,596 16,848 17,053
Operating Income 1,957 2,322 2,582 2,759 2,900 2,892
Other Income (Expense) (259) (249) (111) (138) (203) (159)
Profit Before Tax 1,697 2,074 2,471 2,621 2,696 2,733
Income Tax 653 793 945 1,003 1,031 1,046
Net Income 1,044 1,280 1,526 1,619 1,665 1,688
Interest Expense 223 156 108 132 207 209
EBIT 1,920 2,229 2,579 2,753 2,904 2,943
Taxes on EBIT 739 853 986 1,053 1,111 1,126
Change in Deferred Tax 0 0 0 0 0 0
- -----------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------
Cash 1,800 1,800 2,696 3,407 4,249 5,285
Current Assets 8,258 8,619 9,709 10,672 11,694 12,846
Net Fixed Assets 2,595 3,700 5,166 6,716 8,074 8,105
Total Assets 10,984 12,465 15,028 17,545 19,928 21,113
Current Liabilities 3,701 3,875 3,937 4,002 4,044 4,094
Long Term Debt 520 1,300 2,433 3,257 3,932 3,380
Credit Line 674 25 0 0 0 0
Net Worth 5,862 7,142 8,668 10,286 11,951 13,639
- -----------------------------------------------------------------------------------------------
Depreciation and Amort. 701 727 763 852 964 1,141
Capital Expenditures 600 1,832 2,230 2,403 2,322 1,172
Change in Work. Cap (318) 123 106 168 120 58
- -----------------------------------------------------------------------------------------------
</TABLE>
The preparation of a fairness opinion involves determinations as to
the appropriate and relevant methods of financial analysis and, therefore,
reference should be made to the Fairness Opinion in its entirety and not to a
summary description. In performing its analysis, EFCG made numerous assumptions
with respect to industry performance, business and economic conditions and other
matters, many of which are beyond the control of the Company.
EFCG considered several methods to evaluate the fair market value of
the Company's common stock. These methods are (i) the evaluation of the business
as a going concern utilizing discounted cash flow approaches to valuation; (ii)
current and historical market prices; (iii) net book value; (iv) liquidation
value; and (v) multiplier approaches based on comparisons to publicly traded
comparable companies. Although they examined all of these approaches to
13
<PAGE>
valuation, they concluded that in general and for Pro-Dentec specifically,
discounted cash flow approaches are far superior to other valuation
methodologies.
EVALUATION AS A GOING CONCERN: In general, the value of any asset,
whether it be financial or real, should be equal to the present value of the
free cash flows accruing to the owner of the asset. Applied to a business
valuation, this methodology is premised on the assumption that a buyer
(shareholder) purchases a series of cash flows that would be generated over
time. Value is ascribed only to cash flows that can ultimately be taken out of
the business. Cash that is generated but used to sustain the business (such as
increases in working capital and capital expenditures) creates no incremental
value to the shareholder. Valuations based on this premise must necessarily
define an appropriate cash flow and must also determine an appropriate discount
factor to be used in converting projected future magnitudes into present value
terms.
Two measures of cash flow are widely accepted. The first measure of
cash flow, net cash flow to equity, is defined below:
Net Income (after taxes)
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
+ Net changes in long term debt
= Net cash flow to equity
The appropriate discount factor used to convert future magnitudes
into present value terms is dependent on which of the cash flow approaches,
discussed above, is utilized. When the focus is on net cash flow to equity, then
the appropriate discount factor would be a rate of return on equity. The
starting point for this analysis is a current relatively risk free rate of
return such as that available on long term government debt. To this basic rate
an equity risk premium reflecting the difference between large company stocks
and long term government bonds, adjusted for a particular company, is added. An
additional risk premium, based on size, would then be added to account for the
extra risk associated with smaller companies. Given these considerations the
appropriate rate of return on equity is calculated in accordance with the
equation below:
ke = Rf + ((beta) x ERP) + SP
Where ke = Rate of return on equity.
Rf = Risk free rate of return which is assumed to be 5.75% based on the
current yield on long term government bonds as reported in the Wall
Street Journal, this date.
(beta) = A measure of a particular security's volatility (risk) as
related to the market in general. According to information contained in
Ibbotson Associates: INDUSTRY COST OF CAPITAL, an appropriate measure of
(beta) would amount to 0.95.
ERP = equity risk premium which is assumed to be 7.8% based on
information contained in Ibbotson Associates: STOCKS, BONDS, BILLS AND
INFLATION 1998 YEARBOOK (IBBOTSON).
SP = Size risk premium which is assumed to be 3.3 % based on IBBOTSON.
14
<PAGE>
Performing the computation indicated by the formula above, the
appropriate rate of return on equity (ke) would be 16.46%.
An alternative approach to computing the appropriate rate of return
on equity involves the use of estimates of ke specific to the dental equipment
and supplies industry (SIC Code 3843) as reported in Ibbotson and Associates:
INDUSTRY COST OF CAPITAL. The basic reported equity return, 14.23% (industry
composite return for an industry predominantly comprised of companies that would
be classified as low capitalization companies) should then be adjusted to
account for the size premium that would be appropriate for micro-capitalization
companies, 1.6% (micro-capitalization equity premium - low capitalization equity
premium), yielding a value of ke amounting to 15.83%.
EFCG then concluded that a conservative estimate of the appropriate
equity return for the Company would be in the range of 15.83% and 16.46%.
The second widely accepted measure of cash flow focuses on net cash
flow available to overall invested capital, equity plus debt, (free cash flows)
is defined below:
Earnings before interest and taxes (EBIT)
- Taxes on EBIT
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
= Net cash flow to overall invested capital
For valuations based on cash flows available to overall invested
capital (free cash flows), the appropriate discount factor would be a weighted
average cost of capital. The weighted average cost of capital can be described
as the average price a company must pay to attract both debt and equity to
properly capitalize the firm's operation and growth. The weighted average cost
of capital is defined by equation (2), below:
ka = (ke x we) + (kd(1-t) x wd)
Where ka = weighted average cost of capital
ke = rate of return on equity which is assumed to be in the range 15.83%
to 16.46% as discussed above.
we = Percentage of equity capital in the capital structure.
kd = rate of return on debt
t = company's effective income tax rate
wd = percentage of debt capital in the capital structure
Performing the computation indicated by the equation above indicates
an average weighted average cost of capital for the years 1999-2004 in the range
12.67% to 13.14%. We have utilized an average for these years because the values
for we, wd and kd differ for each year in the projection period. The terminal
value of ka, utilized for year 2005 and subsequent years, is in the range 12.93%
15
<PAGE>
to 13.42%, which represents the weighted average cost of capital for the year
2004.
Given the discussion of cash flows and discount factors, above, the
basic valuation of Pro-Dentec as a going concern (discounted cash flow analysis)
is described by the equation below:
5 t 5
Value = (SIGMA) Ct/(1+k) + (Cf /(k-g))/(1+k) - current debt claims
t =0
Where Value = present value of projected future cash flows
Ct = Cash flow in year t
Cf = Normalized future cash flow
k = appropriate discount factor, either rate of return on equity (ke) or
weighted average cost of capital (ka).
g = projected growth in future cash flows which is assumed to be 2%. It
should be noted that any changes in inflation in future years would
effect k and g in the same direction so as to have little effect on the
computations.
Current debt claims = current outstanding debt of the company as of
October 31, 1998. Debt claims amounting to $2,736,000 are subtracted for
valuations focusing on free cash flows available to debt and equity, but
are ignored in valuations focusing on cash flows available to equity.
Value calculated in accordance with the equation above is converted
into a per share basis by dividing by 14,100,000 outstanding shares. Based on
these discounted cash flow analyses, EFCG has opined that the fair value of a
share of the common stock of the Company lies in the range $0.57 and $0.71.
CURRENT AND HISTORICAL MARKET PRICES: EFCG also examined current and
historical market prices and trading volume for the Company's common stock. They
concluded that stock prices would not necessarily be the best indicator of value
for the reasons indicated below. The "Efficient Markets Hypothesis" argues that
all publicly available information should at all points in time be fully
incorporated into the value of securities. Consequently, for most publicly
traded securities the current market price of common stock should reflect the
intrinsic value of discounted projected future cash flows based on information
available at the time. In the case of thinly traded securities, such as the
Company's, it would not necessarily be true that current stock price would
always be equal to intrinsic value. More specifically, while the shares of the
Company are publicly traded, they are closely held, are frequently not traded,
and when they do trade, tend to trade in small volume. Approximately 85% of the
shares are restricted as to sale by a formal shareholder agreement, and have
never been traded. An additional point related to the use of current and
historical stock prices as indicators of value would involve the notion that,
all other things being equal, ownership interests which are not freely
marketable are worth less than the same shares if they were regularly traded.
Consequently, any valuation based on current or historical stock prices would be
subject to a significant illiquidity discount.
16
<PAGE>
While EFCG did not consider that in this instance stock prices
represented a definitive indicator of economic value, their calculation of
average stock price over the last 3 months and 6 months (ending March 15, 1999)
indicated values of $0.66 per share and $0.68 per share, respectively, which are
corroborative of the results obtained involving discounted future cash flows.
EFCG also considered book value per share and liquidation value as
indicators of value, as well as a ratio analysis of other publicly traded
comparable companies. Their conclusions regarding these indicators are
summarized as follows:
PUBLICLY TRADED COMPARABLE COMPANIES: In many instances multiplier
approaches based on price/earnings ratios or similar measures are used for
valuation purposes. This methodology entails identifying publicly traded
comparable companies and assuming that financial and valuation ratios would be
similar across companies. It should be stressed that the appropriate multiplier
utilized in these instances would essentially be the inverse of the rates of
return on equity (ke) or weighted average cost of capital (ka) utilized in the
discounted cash flow analysis. Consequently, this is a valuation technique that
is primarily corroborative in nature.
In an attempt to corroborate the findings reported above, EFCG
examined a number of publicly traded companies sharing some similarities with
the Company. They concluded that the Company is fairly unique in that it is
relatively small, is vertically integrated in the manufacturing and sale of its
core products, and sells its products in narrow dental market niches. There are
some companies that sell the same products, but also sell substantially
different products; consequently, it is difficult to disentangle the separate
effects of the relevant divisions. Other companies focus on either manufacturing
or selling the relevant products. Of those companies that are publicly traded,
with a substantial part of their business in the dental industry, and that both
manufacture and sell their products, relevant financial ratios provide little
guidance, since many of those companies have recently incurred losses, such that
calculations of Price/Earnings ratios are not meaningful. Further, those
companies do not produce and sell in the same narrow dental market niches that
the Company does. EFCG concluded that for purposes of valuing the Company's
common stock, there were no publicly traded comparable companies.
BOOK VALUE PER SHARE: The Company is engaged in a dynamic and
ever-changing dental market. EFCG stated that book value per share measures are
inherently backward-looking and reflective of past performance; that they are
not necessarily indicative of future performance. In dynamic markets proper
valuation of common stock should reflect expectations of FUTURE performance.
They noted that the Company's book value per share as of October 31, 1998 was
$0.41, which is significantly less than the Company's current and historical
prices. For these reasons EFCG concluded that use of book value per share in the
valuation of common stock is not appropriate.
LIQUIDATION VALUE: EFCG concluded that use of liquidation value is
not appropriate here for the following reasons. The Company is not in a business
posture where liquidation is remotely possible. Additionally, any liquidation
value would necessarily be below the book value, and as discussed above, book
value per share is not appropriate for valuation purposes here.
The Fairness Opinion relates only to whether the consideration to be
received by the holders of fractional shares of New Common Stock is fair from a
financial point of view and does not constitute a recommendation to any
stockholder of the Company as to how such stockholder should vote with respect
to the proposed transaction.
17
<PAGE>
The full text of EFCG's opinion is attached as Exhibit 3 to this
Statement. The Fairness Opinion shall be made available for inspection and
copying at the principal executive offices of the Company at 633 Lawrence
Street, Batesville, Arkansas, during its regular business hours by any
interested stockholder of the Company or his representative who has been so
designated in writing.
18
<PAGE>
OTHER INFORMATION
BACKGROUND
The Company, a Nevada Corporation, is principally engaged in the
business of designing, manufacturing, and marketing products to dental
professionals relating to the diagnosis, treatment, and prevention of
periodontal and other oral diseases. The Company's executive offices are located
at 633 Lawrence Street, Batesville, Arkansas 72501; the telephone number is
(870) 698-2300.
On April 6, 1999, the Board of Directors of the Company unanimously
adopted a resolution authorizing the submission to the vote of the stockholders
of the Company a proposal under which all outstanding shares of Old common Stock
will be subject to a reverse stock split at the ratio of 10,000 shares of Old
Common Stock to 1 share of New Common Stock. A copy of the resolution adopted by
the Board is attached to this Proxy Statement as Exhibit 2.
The Company expects to submit the proposal to the stockholders of the
Company at a special meeting expected to be held at 10:00 a.m. on
_____________________, at 70 Batesville Boulevard, Batesville, Arkansas.
The Company does not expect that any material change in the present
dividend rate or policy or indebtedness of the Company will occur as a result of
the reverse stock split. A change in the Company's capitalization will not occur
as a result of the change in par value of the New Common Stock.
PAYMENT OF PURCHASE PRICE
The purchase price of fractional shares of New Common Stock will be
paid from available funds of the Company, which is expected to result in a use
of cash in the amount of $650,000 and a reduction in shareholders' equity in the
same amount. The Company anticipates that, as a result of the reverse stock
split, there will be approximately 100 aggregate fractional shares of the New
Common Stock to be purchased by the Company at a price of $6,500 per share of
New Common Stock. Such price per share was determined based upon the report of
EFCG as to value of the Common Stock of the Company as further described in this
Proxy Statement.
19
<PAGE>
MANAGEMENT AND ITS INTENTIONS
The current directors and executive officers of the Company, along with
certain additional information about each, are as follows:
Name Age Director Current
Since Positions Held
William T. Evans 56 1987 President, Chief Executive
Officer & Director
Robert E. Christian 37 1988 Executive Vice President,
Secretary/Treasurer &
Director
Frank H. Newton, III 58 --- Chief Operating Officer
Richard L. Land 53 --- Vice President, Controller
J. Robert Lemon 56 1987 Director
Timothy A. Nolan 45 1988 Director
J. Philip Boesel 66 1995 Director
Michael S. Black 47 1996 Director
William T. Evans became President and Chief Executive Officer of the
Company in February, 1996. Previously, he was the Executive Vice President and
Secretary, and has been a Director since 1987. Mr. Evans was an officer of
Dynavest Partnership, the original licensee for the Rota-dent product, from 1981
until its dissolution in December of 1992; and an officer of Multiway
Associates, a specialty nutrition company, since 1982. Mr. Evans is a cousin of
Timothy A. Nolan, a Director of the Company.
Robert E. Christian became Executive Vice President, Secretary and
Treasurer of the Company in February, 1996. Previously, he was the Senior Vice
President and Treasurer, and has been a Director since 1988. Mr. Christian has
been Vice President of Data Control and Computer Services for Multiway
Associates, a specialty nutrition company, since 1982.
Frank H. Newton, III has been Chief Operating Officer of the Company
since February, 1993. Prior to joining the Company, Mr. Newton was President and
Chief Operating Officer of Scott Instruments Corporation, Denton, Texas, since
1988, and prior to that, President and Chief Executive Officer of AVM Systems,
Inc., Fort Worth, Texas, for six years.
Richard L. Land has been the Controller of the Company since June, 1996.
He was elected Vice President in March, 1997. Prior to that time, he served as
Controller of Darling Special Products, Inc., Caruthersville, Missouri, since
1990, and as General Accounting Manager of the Columbus Division of General Tire
and Rubber, Columbus, Mississippi, for four years. Mr. Land was awarded the CPA
Certificate by the state of Missouri in 1990.
20
<PAGE>
J. Robert Lemon has been a director of the Company since 1987, and
served as its President from 1987 to 1996, when he resigned to devote full time
to other business interests. He continues to work with the Company as a
consultant. Mr. Lemon was an officer of Dynavest Partnership, the original
licensee for the Rota-dent product, from 1981 until its dissolution in December,
1992; and has been an officer of Multiway Associates, a specialty nutrition
company, since 1982.
Timothy A. Nolan has been a director of the Company since 1988. Mr.
Nolan has been Managing Director of Multiway Associates, a specialty nutrition
company, since 1987, and an officer and director of V. M. Nutri, Inc., a
specialty nutrition company, since 1989. He has been employed by V. M. Nutri
since 1982. Mr. Nolan is the cousin of William T. Evans.
J. Philip Boesel, Jr. has been a director of the Company since 1995. He
was formerly the First Vice President, Investment Banking of Kirkpatrick,
Pettis, Smith, Polian, Inc. from 1991 to 1996. Kirkpatrick Pettis is a
subsidiary of Mutual of Omaha. Prior to this Mr. Boesel was the President of
Robert G. Dickinson & Co., a regional investment banking firm, from 1971 through
1990, when the company was sold. Mr. Boesel is a former Governor of the National
Association of Securities Dealers, and is currently a director of several
privately-held companies. He holds a B.B.A. degree from the University of
Wisconsin, and a Masters degree in Business from Michigan State University.
Michael S. Black has been a director of the Company since 1996. He is a
partner in the firm of Smith & Black, CPA's and Consultants, since 1988. He
specializes in the areas of corporate information systems and corporate income
tax. Mr. Black holds B.B.A degrees in Accounting and Finance from the University
of Wisconsin at Whitewater, and is a Certified Public Accountant.
No transactions in any shares of the Common Stock of the Company were
effected during the 60 days immediately preceding the date of this Proxy
Statement by the Company or by any of the persons named above.
Based upon inquiry by the Company, no executive officer, director, or
affiliate of the Company or any person listed above presently intends to tender
or sell any of the Company's Common Stock owned or held by such person, except
with respect to fractional shares of New Common Stock to be purchased by the
Company following the reverse stock split. Each of the persons has stated that
he presently intends to vote all shares of the Common Stock held by such person
and with respect to which such person holds proxies, in favor of the proposal.
None of the persons, to the Company's knowledge, has made a recommendation in
support of or opposed to the proposal, except for the recommendation in support
of the proposal made by the Board of Directors.
No officer, employee, class of employees, or corporate asset of the
Company (excluding corporate assets which are proposed to be used as
consideration for purchases of securities or payment of expenses as disclosed in
this Proxy Statement) has been or is proposed to be employed by the Company or
any affiliate in connection with the proposed reverse stock split as described
in this Proxy Statement.
No person has been employed, retained, or is to be compensated by the
Company, or by any person on behalf of the Company, to make solicitations or
recommendations in connection with the proposed reverse stock split described in
this Proxy Statement.
There are no contracts, arrangements, understandings, or relationships
between the Company or the persons listed above and any other person in
connection with the proposed reverse stock split concerning the transfer or
voting of the Company's Common Stock, joint ventures, loan or option
21
<PAGE>
arrangements, puts or calls, guaranties, or the giving or withholding of
proxies, consents, or other authorizations with the exception of the agreement
disclosed below:
Approximately 85% of the outstanding shares of the Company's common
stock are restricted as to transfer or sale by a shareholders agreement which
was signed in 1986. The shareholders agreement contains provisions which require
the following: (i) all decisions required to be made under the agreement shall
be made by a majority vote, with each shareholder having one vote for each share
owned by the shareholder; (ii) no shareholder may sell or transfer any of his or
her shares except in the proportion in which all of the shareholders sell or
transfer their shares; and (iii) all of the shares covered by the shareholders
agreement shall be voted as a block at all meetings of the shareholders of the
Company. The block of shares covered by the shareholders agreement will be voted
in favor of the Proposed Amendment.
THE COMPANY'S COMMON STOCK
As of March 31, 1999, 14,100,000 shares of the Common Stock were
outstanding and held of record by approximately 947 persons. The Common Stock of
the Company is traded in the Emerging Company Marketplace of the American Stock
Exchange: symbol "PRO.EC".
The following are the high and low prices of the Company's Common Stock
as published by the American Stock Exchange Emerging Company Marketplace:
Quarter Ended High Close Low Close
APRIL 30, 1997 2 1
JULY 31, 1997 1 7/16 15/16
OCTOBER 31, 1997 1 3/16 3/4
JANUARY 31, 1998 1 3/16 3/4
APRIL 30, 1998 1 3/8 15/16
JULY 31, 1998 1 1/16 3/4
OCTOBER 31, 1998 15/16 11/16
JANUARY 31, 1999 3/4 9/16
The Company has never paid cash dividends on its common Stock. Payment
of dividends on Common Stock is within the discretion of the Board and will
depend, among other factors, on earnings, capital requirements, and the
operating financial condition of the Company.
Neither the Company nor any of its affiliates has purchased any of the
securities of the Company since the commencement of the Company's second full
fiscal year preceding the date of this Statement, with the exception of the
following transaction: Mr. William T. Evans, President, Chief Executive Officer,
Director, and Controlling Person, purchased 10,000 shares of Common Stock in an
open market transaction on February 6, 1997 at a price of $1.25 per share.
TERMS OF THE PROPOSED
REVERSE STOCK SPLIT
The Company proposes, subject to stockholder approval, to decrease the
number of shares of Common Stock outstanding by means of a reverse stock split
in the ratio of 10,000 shares of Old Common Stock to 1 share of New Common
Stock. The par value of the New Common Stock would be adjusted accordingly from
$.01 per share to $100.00 per share. If the proposal is approved by the
22
<PAGE>
stockholders, as a result of the reverse stock split, the total authorized
shares of Common Stock will be reduced from 30,000,000 shares to 3,000 shares.
Following the reverse stock split, no fractional shares will be
authorized, and any fractional shares will be purchased from holders thereof at
the rate of $6,500 per share of New Common Stock. All holders of Common Stock
will be treated identically in connection with the reverse stock split, in that
all fractional shares of New Common Stock will be purchased at the rate of
$6,500 per share of New Common Stock.
Following the reverse stock split and purchase of resulting fractional
shares of New Common Stock, it is expected that the number of shareholders of
the Company's Common Stock will be reduced from approximately 947 (as of March
26, 1999) to less than 50. As a result of the reduction in number of
shareholders to less than 300, the Company intends to suspend its obligation to
file periodic reports with the SEC pursuant to section 15(d) of the Exchange Act
of 1934.
COSTS OF THE TRANSACTION
The following is a statement of all expenses incurred or estimated to be
incurred in connection with the going private transaction. The Company will be
responsible for paying any and all of such expenses.
Filing Fees $ 130
Legal Fees 25,000
Appraisal Fees 15,000
Solicitation Expense 5,000
Printing Costs 2,500
Total $ 47,630
All of the foregoing expenses, as well as the purchase price of
fractional shares of New Common Stock, are expected to be paid from the
available funds of the Company.
ANTICIPATED APPROVAL OF THE
PROPOSED AMENDMENT
It is expected that the owners of more than the necessary majority of
the shares of Common Stock entitled to vote on the Proposed Amendment
(including, without limitation, all shares owned by the person listed on Exhibit
1 and any shares controlled by them) will vote in favor of such amendment, and,
accordingly that such amendment will receive the necessary approval from the
stockholders entitle to vote on the question. Upon receipt of stockholder
approval, the Company expects to move quickly to implement the Proposed
Amendment and the reverse stock split authorized by such amendment.
PROCEDURAL ISSUES OF
REVERSE STOCK SPLIT
Upon approval of the Proposed Amendment, each 10,000 shares of Old
Common Stock will be converted into 1 share of New Common Stock. Fractional
shares of New Common Stock will not be issued as a result of the reverse stock
split. Holders of Old Common Stock otherwise entitled to a fractional share of
New Common Stock following the reverse stock split will be paid cash in lieu of
23
<PAGE>
such fractional shares at a Purchase Price equal to $6,500 per whole share of
New Common Stock. The reverse stock split will be come effective upon the filing
of the Certificate of Amendment to the Company's Certificate of Incorporation
with the Nevada Secretary of State. The filing of the Certificate of Amendment
will occur as soon as practicable on or after the approval of the Proposed
Amendment.
The conversion of shares of Old Common Stock into New Common Stock will
occur upon the filing of the Certificate of Amendment with the Secretary of
State. As soon as practicable after such filing, each holder of Old Common Stock
will receive a letter of transmittal containing instructions for the surrender
of certificates representing shares of Old Common Stock in exchange for shares
of New Common Stock and cash (in the case of fractional shares of New Common
Stock) for which the shares represented by the certificates so surrendered are
exchangeable pursuant to the reverse stock split.
FOLLOWING THE REVERSE STOCK SPLIT, STOCKHOLDERS WILL RECEIVE, BY MAIL,
LETTERS OF TRANSMITTAL WITH WHICH STOCK CERTIFICATES FOR OLD COMMON STOCK SHOULD
BE RETURNED. STOCKHOLDERS SHOULD, THEREFORE, NOT SEND STOCK CERTIFICATES WITH
THEIR PROXY CARDS. STOCKHOLDERS OF THE COMPANY SHOULD NOT FORWARD THEIR STOCK
CERTIFICATES FOR EXCHANGE UNTIL THEY HAVE RECEIVED THE LETTER OF TRANSMITTAL.
TREATMENT OF STOCK OPTIONS UNDER
THE COMPANY'S OPTION PLAN
The Company has in place an incentive stock option plan (the "Plan").
The maximum number of shares of common stock reserved for issuance under the
Plan is 5,000,000, with the Board of Directors having the authority to grant
such options. As of October 31, 1998, options to purchase an aggregate of
1,296,000 shares of common stock were outstanding.
Outstanding options will be subject to the same treatment as outstanding
shares of common stock in regard to the proposed reverse stock split and
purchase of fractional shares: the options will be split in the ratio of 10,000
shares of Old Common Stock to 1 share of New Common Stock. Option certificates
will be reissued showing the adjusted number of option shares and the adjusted
exercise price, with all other provisions remaining unchanged. Option holders
will be paid cash for fractional option shares created by the reverse split,
based upon the difference between each option holder's exercise price and the
fair value established herein for the Old Common Stock, which is $0.65. Option
holders whose exercise price is greater than $0.65 will receive new option
certificates but no compensation for fractional shares created by the
transaction. The cost of redeeming such fractional option shares is estimated to
be $8,000.
FINANCIAL INFORMATION
Audited financial statements for fiscal years 1998 and 1997 filed with
the Company's most recent Annual Report on Form 10-KSB and the interim financial
statements for the quarter ending January 31, 1999, reported on Form 10-QSB
under Sections 13 and 15(d) of the Securities Exchange Act of 1934 are
incorporated herein by reference. Forms 10-KSB and 10-QSB are available from the
Securities and Exchange Commission on the Commission's website (www.sec.gov) or
from the Company.
The ratio of earnings to fixed charges for the fiscal years ending
October 31, 1998 and 1997, were 4.34 and 1.91, respectively. The ratio of
earnings to fixed charges for the interim period ending January 31, 1999, was
2.46.
24
<PAGE>
The book value per share as of the fiscal year ended October 31, 1998,
was $0.41.
Pro forma data disclosing the effect of the reverse stock split and
buyback of fractional shares on (1) the Company's balance sheets as of the most
recent fiscal year end and quarter end are attached as Exhibits 4 and 5; and (2)
the Company's statements of income and earnings per share amounts for the most
recent fiscal year end and quarter end are attached as Exhibits 6 and 7.
The Company's book value per share as of January 31, 1999, and October
31, 1998, taking into account the effect of the reverse stock split and buyback
of fractional shares would be $4,050.38 and $3,945.80, respectively, per share
of New Common Stock.
LIST OF EXHIBITS
1. Identity and Background of Directors, Executive Officers, and Controlling
Persons of the Company
2. Proposed Amendment to the Company's Certificate of Incorporation
3. Fairness Opinion of Economic and Financial Consulting Group, Inc.
4. Pro Forma Consolidated Balance Sheet as of October 31, 1998 and Notes
5. Pro Forma Consolidated Balance Sheet as of January 31, 1999 and Notes
6. Pro Forma Consolidated Statement of Income for the year ended October 31,
1998 and Notes
7. Pro Forma Consolidated Statement of Income for the year ended January 31,
1999 and Notes
8. Nevada Revised Statutes, Title 7, Chapter 92A.300 - 92A.500 (Dissenters'
Rights)
25
<PAGE>
<TABLE>
<CAPTION>
Professional Dental Technologies, Inc.
Exhibit 9-1
Identity and Background of Directors, Executive Officers,
and Controlling Persons of the Company
- ------------------------------------------------------------------------------------------------------------------------------------
OCCUPATION OR EMPLOYMENT
NAME POSITION PRESENT OCCUPATION DURING PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
William T. Evans President President & Chief Executive Officer, Executive Vice President
1996 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Secretary, 1987 - 1996 Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Director, 1987 - Present
Controlling Person
- ------------------------------------------------------------------------------------------------------------------------------------
Robert E. Christian Secretary & Treasurer, Executive Vice President Senior Vice President
1996 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Treasurer, 1988 - 1996 Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Director, 1988 - Present
- ------------------------------------------------------------------------------------------------------------------------------------
Frank H. Newton, III Chief Operating Officer, Chief Operating Officer Chief Operating Officer
1993 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
- ------------------------------------------------------------------------------------------------------------------------------------
Richard L. Land Vice President - Finance, Vice President - Finance Controller
1997 - Present Professional Dental Technologies, Inc. Professional Dental Technologies, Inc.
633 Lawrence Street 633 Lawrence Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2300 870-698-2300
Controller
Darling Special Products, Inc.
P.O. Box 1000
Caruthersville, Missouri
573-333-2070
- ------------------------------------------------------------------------------------------------------------------------------------
J. Robert Lemon President Co-Founder President & Chief Executive Officer,
1987 - 1996 Life Plus International Professional Dental Technologies, Inc.
268 West Main Street 633 Lawrence Street
Director, 1987 - Present Batesville, Arkansas 72501 Batesville, Arkansas 72501
Controlling Person 870-698-2311 870-698-2300
- ------------------------------------------------------------------------------------------------------------------------------------
Timothy A. Nolan Director, 1988 - Present Managing Director Managing Director
Multiway Associates Multiway Associates
268 West Main Street 268 West Main Street
Batesville, Arkansas 72501 Batesville, Arkansas 72501
870-698-2311 870-698-2311
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
Professional Dental Technologies, Inc.
Exhibit 9-1, Page 2
Identity and Background of Directors, Executive Officers,
and Controlling Persons of the Company
- ------------------------------------------------------------------------------------------------------------------------------------
OCCUPATION OR EMPLOYMENT
NAME POSITION PRESENT OCCUPATION DURING PAST FIVE YEARS
- ------------------------------------------------------------------------------------------------------------------------------------
J. Philip Boesel, Jr. Director, 1995 - Present Retired First Vice President - Investment Banking
Kirkpatrick, Pettis, Smith, Polian, Inc.
1501 50th Street, Suite 350
West Des Moines, Iowa 50266
515-224-8520
- ------------------------------------------------------------------------------------------------------------------------------------
Michael S. Black Director, 1996 - Present Partner Partner
Smith & Black, CPA's & Consultants Smith & Black, CPA's & Consultants
421 Broad Street 421 Broad Street
Lake Geneva, Wisconsin 53147 Lake Geneva, Wisconsin 53147
414-248-9112 414-248-9112
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Professional Dental Technologies, Inc.
Exhibit 9-2
Proposed Amendment to the Company's Certificate
of Incorporation Adopted April 6, 1999
Article FOURTH of the Certificate of Incorporation of the Company is hereby
amended by:
Replacing the Article with the following:
FOURTH: The total authorized capital of this corporation is the sum of
Three Hundred Thousand Dollars ($300,000) comprised of Three Thousand
(3,000) common shares having a par value of One Hundred Dollars ($100).
There shall be only one class of shares of the corporation; to wit: Common.
<PAGE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
FAIRNESS OPINION OF ECONOMIC AND FINANCIAL
CONSULTING GROUP, INC.
EXHIBIT 9-3
<PAGE>
ECONOMIC AND FINANCIAL CONSULTING
GROUP, INC.
------------------------------------------------------------------------------
6 Richland Hills Cove . Conway, AR 72032 . (501) 327-5826
March 23, 1999
Mr. J. Philip Boesel
Chairman, Special Committee
The Board of Directors
Professional Dental Technologies, Inc.
RE: FAIRNESS OPINION
Dear Mr. Boesel:
You, as Chairman of the Special Committee of the Board of Directors of
Professional Dental Technologies, Inc. ("Pro-Dentec" or the "Company") have
requested that we provide a fairness opinion regarding the value of the common
stock of the Company. This valuation is to be used in structuring a transaction
involving the reverse split of the Common Stock of the Company, and the
subsequent repurchase by the Company of fractional shares created through this
transaction, as part of the process to take the Company private.
It is our opinion that the fair market value of the common stock of the Company
is in the range $0.5709 to $0.7136 per share. Our methodology utilized in
reaching this conclusion is described in detail in the attached opinion
document.
In connection with rendering this opinion, we have reviewed, among other things,
(i) the proposed transaction, (ii) historical operating results of the Company,
(iii) internally prepared projections concerning the future performance of the
Company, and (iv) the historical and current trading performance of the
Company's stock. We have held discussions with members of the management of the
Company regarding the past and current business operations as well as the future
prospects of the Company. We have reviewed industry specific data regarding the
<PAGE>
valuation of publicly traded companies in the dental market as well as other
such information as we consider appropriate.
In rendering our opinion, we have assumed and relied upon the accuracy and
completeness of all financial and other information reviewed by us for purposes
of this opinion, whether publicly available or provided to us by representatives
of the Company, and we have not assumed any responsibility for independent
verification of such information. Based upon the forgoing and based upon other
such matters that we consider relevant, it is our opinion that the consideration
to be received by the shareholders of the Company as a result of the
transaction, as indicated above, is fair from a financial point of view as of
the date hereof.
Our opinion is necessarily based upon economic, market and other conditions as
in effect on, and the information made available to us as of March 8, 1999. Our
opinion is directed to the Special Committee of the Board of Directors of the
Company and does not constitute a recommendation to any stockholders of the
Company as to how the stockholder should vote at the stockholder's meeting held
in connection with the transaction. It is understood that subsequent
developments may affect the conclusions reached in this opinion and that we do
not have any obligation to update, revise or reaffirm this opinion.
Sincerely,
/s/ Ralph D. Scott, Jr.
- --------------------------
RALPH D. SCOTT, JR., Ph.D.
/s/ Keith Berry
- --------------------
S. KEITH BERRY, Ph.D.
<PAGE>
Professional Dental Technologies, Inc.
Fairness Opinion
This document is based upon information provided by Professional Dental
Technologies, Inc. ("Pro-Dentec") as well as sources deemed to be reliable. The
information set forth in this document is intended solely for use by the Board
of Directors of Pro-Dentec. Possession of this document, or a copy thereof, does
not carry with it the right of publication of all or part of it, nor may it be
used for any purposes by anyone but the Board of Directors of Pro-Dentec without
the previous written consent of the Economic and Financial Consulting Group,
Inc. ("EFCG"), or the Board of Directors of Pro-Dentec, and in any event only
with attribution to EFCG. The compensation received by EFCG from this engagement
is not dependent on the consummation of the transaction evaluated herein.
/s/ S. Keith Berry /s/ Ralph D. Scott
S. Keith Berry, Ph.D. Ralph D. Scott, Jr. Ph.D
<PAGE>
EXECUTIVE SUMMARY
The Economic and Financial Consulting Group, Inc. ("EFCG") has been retained by
Pro-Dentec ("the Company") to provide a fairness opinion regarding the value of
currently outstanding common stock. This opinion has been requested in
connection with a contemplated transaction which calls for the company to effect
a reverse split of its common stock in a ratio to be determined. Fractional
shares created in the transaction will be mandatorially redeemed by the company.
Based upon our analysis, the fair market value of the common stock of Pro-Dentec
is in the range $0.5709 to $0.7136 per share. The basis for our conclusion and
our methodology will be explained in detail below.
THE TRANSACTION
As of the date of this report, the major elements of the contemplated
transaction are to be as follows:
o The Company is contemplating a reverse split of its common stock in a ratio
to be determined.
o Shareholders holding fractional shares post split will have their
fractional shares repurchased by the company at a fair price.
DUE DILIGENCE REVIEW
As an integral part of determining the fair market value of Pro-Dentec's common
stock, EFCG conducted an extensive review of the material provided by the
Company, including its historical financial results and projections of future
operating results. In addition, EFCG conducted interviews with management on
location. In general our discussions with management centered on the following
issues:
o The history, nature and historical operating results of the business.
o The outlook for the Company's business, including assumptions used in
projecting future operating results.
o The historical trading performance of the Company's common stock.
VALUATION
EFCG has considered several methods to evaluate the fair market value of the
Company's common stock. These methods are (i) the evaluation of the business as
a going concern utilizing discounted cash flow approaches to valuation; (ii)
current and historical market prices; (iii) net book value; (iv) liquidation
2
<PAGE>
value; and (v) multiplier approaches based on comparisons to publicly traded
comparable companies. Although we have examined (and will discuss, below) all of
these approaches to valuation we believe, in general and for Pro-Dentec
specifically, that discounted cash flow approaches are far superior to other
valuation methodologies. The basis for this opinion is explained in detail in
our analysis below.
Valuation as a Going Concern (Discounted Cash Flow Approaches)
In general, the value of any asset, whether it be financial or real, should be
equal to the present value of the free cash flows accruing to the owner of the
asset. Applied to a business valuation this methodology is premised on the
assumption that a buyer (shareholder) purchases a series of cash flows that
would be generated over time. Value is ascribed only to cash flows that can
ultimately be taken out of the business. Cash that is generated but used to
sustain the business (such as increases in working capital and capital
expenditures) creates no incremental value to the shareholder. Valuations based
on this premise must necessarily define an appropriate cash flow and must also
determine an appropriate discount factor to be used in converting projected
future magnitudes into present value terms. Each of these components of the
valuation problem is discussed in detail below. Conclusions specific to the
value of Pro-Dentec as a going concern are summarized in Tables 3 through 6,
attached.
MEASURE OF CASH FLOW:
Two measures of cash flow are widely accepted. The first measure of cash flow,
net cash flow to equity, is defined below:
Net Income (after taxes)
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
+ Net changes in long term debt
= Net cash flow to equity
Historical and projected future financial data that would provide the basis for
the computation of values of this variable are summarized in Tables (1) and (2),
respectively. Tables (3) and (4) specifically demonstrate the computation of
projected future net cash flow to equity evaluated at constant purchasing power
as based on the projections provided by Pro-Dentec management. In Tables (3) and
(4) we have also scaled the Pro-Dentec future projections upward by a factor of
2% per annum to account for the effects of inflation. We believe that this is a
conservative estimate of future inflation given the current general (CPI)
inflation rate. We have also examined the historical behavior of the prices of
primary Pro-Dentec products and have ascertained that they have inflated at a
3
<PAGE>
rate significantly below the general inflation rate (primarily because of a
desire to maintain the relative position of product prices in a highly
competitive market). Consequently, the use of a 2% growth factor accounts for
real growth IN EXCESS OF the amounts projected by Pro-Dentec management.
4
<PAGE>
A second measure of cash flow focusing on net cash flow available to overall
invested capital, equity plus debt, is defined below:
Earnings before interest and taxes (EBIT)
- Taxes on EBIT
+ Depreciation and amortization
- Capital expenditures
- Changes in working capital
= Net cash flow to overall invested capital
Projected future values of this variable based on projections provided by
Professional Dental Technologies, Inc. management as contained in the data base
described by Table (2) are summarized in Tables (5) and (6). Those tables also
scale Pro-Dentec projections upward to account for the effects of inflation, as
discussed above.
DISCOUNT FACTOR:
The appropriate discount factor used to convert future magnitudes into present
value terms is dependent on which of the cash flow approaches, discussed above,
is ultimately utilized. If the focus is on net cash flow to equity, then the
appropriate discount factor would be a rate of return on equity. Table (7)
demonstrates the build-up of appropriate rates of return on equity. As the table
demonstrates, the starting point for this analysis is a current relatively risk
free rate of return such as that available on long term government debt. To this
basic rate an equity risk premium reflecting the difference between large
company stocks and long term government bonds, adjusted for a particular
company, is added. An additional risk premium, based on size, would then be
added to account for the extra risk associated with smaller companies. Given
these considerations the appropriate rate of return on equity is calculated in
accordance with equation (1), below:
(1) ke = Rf + ((beta) x ERP) + SP
Where ke = Rate of return on equity.
Rf = Risk free rate of return which is assumed to be 5.75% based on the current
yield on long term government bonds as reported in the Wall Street Journal, this
date.
(beta) = A measure of a particular security's volatility (risk) as related to
the market in general. According to information contained in Ibbotson
Associates: INDUSTRY COST OF CAPITAL, an appropriate measure of (beta) would
amount to 0.95.
ERP = equity risk premium which is assumed to be 7.8% based on information
contained in Ibbotson Associates: STOCKS, BONDS, BILLS AND INFLATION 1998
YEARBOOK (IBBOTSON).
5
<PAGE>
SP = Size risk premium which is assumed to be 3.3 % based on IBBOTSON.
Performing the computation indicated by equation (1), with the assumptions
above, indicates an appropriate rate of return on equity (ke) of 16.46%. It
should be noted that in our opinion this represents a conservative estimate of
ke because the SP that we have utilized represents the expected
micro-capitalization equity size premium as reported in IBBOTSON. This size
category contains companies with market capitalization of up to $261million
which would generally be considered to be significantly less risky than
Pro-Dentec which has market capitalization of less than $10 million.
An alternative approach would involve the use of estimates of ke specific to the
dental equipment and supplies industry (SIC Code 3843) as reported in Ibbotson
and Associates: INDUSTRY COST OF CAPITAL. The basic reported equity return,
14.23% (industry composite return for an industry predominantly comprised of
companies that would be classified as low capitalization companies) should then
be adjusted to account for the size premium that would be appropriate for
micro-capitalization companies, 1.6% (micro-capitalization equity premium - low
capitalization equity premium), to yield a value of ke amounting to 15.83%.
In conclusion, we believe that a conservative estimate of the appropriate equity
return for Pro-Dentec would be in the range 15.83% to 16.46%. IBBOTSON and other
sources that we have relied on are generally considered to be extremely
authoritative in our discipline. These sources are widely utilized and quoted in
issues concerning the evaluation of risk premia and other financial issues.
For valuations based on cash flows available to overall invested capital (free
cash flows), the appropriate discount factor would be a weighted average cost of
capital. The weighted average cost of capital can be described as the average
price a company must pay to attract both debt and equity to properly capitalize
the firm's operation and growth. The weighted average cost of capital is defined
by equation (2), below:
(2) ka = (ke x we) + (kd(1-t) x wd)
Where ka = weighted average cost of capital
ke = rate of return on equity which is assumed to be in the range 15.83%
to 16.46% as discussed above.
we = Percentage of equity capital in the capital structure.
kd = rate of return on debt
6
<PAGE>
t= company's effective income tax rate
wd = percentage of debt capital in the capital structure
Performing the computation indicated by equation (2) indicates an average
weighted average cost of capital for the years 1999-2004 in the range 12.67% to
13.14%. We have utilized an average for these years because the values for we,
wd and kd differ for each year in the projection period as summarized in Tables
(8) and (9). The terminal value of ka, utilized for year 2005 and subsequent
years, is in the range 12.93% to 13.42%, which represents the weighted average
cost of capital for the year 2004.
VALUATION:
Given the discussion of cash flows and discount factors, above, the basic
valuation of Pro-Dentec as a going concern (discounted cash flow analysis) is
described by equation (3), below:
5 t 5
(3) Value = (SIGMA) Ct/(1+k) + (Cf /(k-g))/(1+k) - current debt claims
t = 0
Where Value = present value of projected future cash flows
Ct = Cash flow in year t as summarized for various scenarios in Tables (3)
through (6).
Cf = Normalized future cash flow as reported in Tables (3) through (6).
k = appropriate discount factor, either rate of return on equity (ke) or
weighted average cost of capital (ka).
g = projected growth in future cash flows which is assumed to be 2%. As
discussed above we believe that 2% would fully account for the effects of
inflation as well as real growth in excess of that projected by Pro-Dentec
management. It should be noted that any changes in inflation in future years
would effect k and g in the same direction so as to have little effect on our
computations.
Current debt claims = current outstanding debt of the company as of October 31,
1998. Debt claims amounting to $2,736,000 are subtracted for valuations focusing
on free cash flows available to debt and equity, but are ignored in valuations
focusing on cash flows available to equity.
<PAGE>
7
Value calculated in accordance with equation (3) is converted into a per share
basis by dividing by 14,100,000 outstanding shares. Our valuations are
summarized in Tables (3) through (6). Tables (3) and (4) focus on an equity
approach to valuation and indicate a value per share in the range $0.5709 to
$0.5943. Tables (5) and (6) focus on a free cash available to debt and equity
approach to valuation and indicate a value per share in the range $0.6686 to
$0.7136. It should be noted that the valuations that we have computed, based on
projected future cash flow information provided by Pro-Dentec management, are
considerably in excess of the valuations that could be derived based on the
historical performance of Pro-Dentec in the last 5 years as demonstrated by
Table (1).
CURRENT AND HISTORICAL MARKET PRICES
In financial theory and literature, the "Efficient Markets Hypothesis" argues
that all publicly available information should at all points in time be fully
incorporated into the value of securities. Consequently, for most publicly
traded securities the current market price of common stock should reflect the
intrinsic value of discounted projected future cash flows based on information
available at the time. In the case of thinly traded securities, such as
Pro-Dentec, it would not necessarily be true that current stock price would
always be equal to intrinsic value. More specifically, while the shares of
Pro-Dentec are publicly traded, they are closely held, are frequently not
traded, and when they do trade, tend to trade in small volume. Approximately 90%
of the shares are restricted as to sale by a formal shareholder agreement, and
have never been traded. Table (10), which illustrates trading volume over the
last 6 months, supports these points. Average daily trading volume of 1,659
shares for that period amounts to only 0.0118% of total outstanding shares.
Additionally, an examination of Table (10) and Chart (1) indicates that over the
last 6 months stock prices have fluctuated from a low of $0.56 per share to a
high of $0.88 per share. This represents a variation of prices in a range
covering 47.07% of average value over that period. Fluctuations are even more
significant when longer periods are analyzed. Given these facts it is our
opinion that current and historical stock prices would not necessarily be the
best indicator of future value in the case of Pro-Dentec.
Even though we have argued above that it is not clear that market price would be
an accurate indicator of the true intrinsic value of Pro-Dentec stock, a
calculation of average stock price over the last 3 months and 6 months indicates
values of $0.66 per share and $0.68 per share, respectively. While we do not
feel that these average stock prices represent definitive indicators of economic
value, the figures are certainly corroborative of our earlier results involving
discounted future cash flows.
8
<PAGE>
An additional point related to the use of current and historical stock prices as
indicators of value would involve the notion that, all other things being equal,
ownership interests which are not freely marketable are worth less than the same
shares if they were regularly traded. Consequently, any valuation based on
current or historical stock prices would be subject to a significant illiquidity
discount.
PUBLICLY TRADED COMPARABLE COMPANIES
In many instances multiplier approaches based on price/earnings ratios or
similar measures are used for valuation purposes. This methodology entails
identifying publicly traded comparable companies and assuming that financial and
valuation ratios would be similar across companies. It should be stressed that
the appropriate multiplier utilized in these instances would essentially be the
inverse of the rates of return on equity (ke) or weghted average cost of capital
(ka) utilized in the discounted cash flow analysis. Consequently, this is a
valuation technique that is primarily corroborative in nature.
In an attempt to corroborate our findings reported above we examined a number of
publicly traded companies sharing some similarities with Pro-Dentec. In our
analysis we found that Pro-Dentec is fairly unique in that it is relatively
small, is vertically integrated in the manufacturing and sale of its core
products, and sells its products in narrow dental market niches. There are some
companies that sell the same products, but also sell substantially different
products; consequently, it is difficult to disentangle the separate effects of
the relevant divisions. Other companies focus on either manufacturing or selling
the relevant products. Additionally, it should be noted that significant
discrepancies in size exist across many of these companies. Of those companies
that are publicly traded, with a substantial part of their business in the
dental industry, and that manufacture and sell their products, relevant
financial ratios provide little guidance. For example, many of those companies
have recently incurred losses, so that calculations of Price/Earnings ratios are
not meaningful. Further, those companies do not produce and sell in the same
narrow dental market niches that Pro-Dentec does. Consequently, we concluded
that for purposes of valuing Pro-Dentec's common stock, there were no publicly
traded comparable companies.
BOOK VALUE PER SHARE
Pro-Dentec is engaged in a dynamic and ever-changing dental market. Book value
per share measures are inherently backward-looking and reflective of past
performance; they are not necessarily indicative of future performance. In
dynamic markets proper valuation of common stock should reflect expectations of
FUTURE performance. Note also that Pro-Dentec's book value per share as of
October 31, 1998 was $0.41, which is significantly less than Pro-Dentec's
current and historical prices. For these reasons we concluded that use of book
value per share in the valuation of Pro-Dentec common stock is not appropriate.
LIQUIDATION VALUE
Usage of liquidation is not appropriate here. Pro-Dentec is not in a business
posture where liquidation is remotely possible. Additionally, any liquidation
value would necessarily be below the book value. As discussed above, book value
per share is not appropriate for valuation purposes here. Similarly, liquidation
value is not appropriate.
9
<PAGE>
VALUATION SUMMARY
Based on the analysis above, we conclude that the fair market value of the
Company's common stock lies within the range $0.5709 per share to $0.7136 per
share. Tables (3) - (6) document the computations used to derive this range
based on discounted cash flow approaches to valuation. As discussed above, we
believe that discounted cash flow approaches to valuation are, in general,
superior to other valuation techniques. That is especially true in the case on
Pro-Dentec where other valuation methodologies, discussed above, do not appear
to be appropriate.
<PAGE>
<TABLE>
<CAPTION>
TABLE 1
FIVE YEAR OPERATING HISTORY
($000's Except EPS)
YEAR
- --------------------------------------------------------------------------------------------------------------------
ITEM 1994 1995 1996 1997 1998
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Net Sales 24,101 23,769 21,789 23,823 27,524
Cost of Goods 9,601 9,160 9,235 9,427 10,798
Gross Profit 14,500 14,519 12,554 14,396 16,726
Operating Expense 13,377 13,379 11,228 13,155 14,978
Operating Income 1,123 1,140 1,326 1,241 1,748
Other Income (Expense) (588) (957) (931) (485) 256
Profit Before Tax 535 183 395 756 2,004
Income Tax 234 72 137 293 784
Net Income 301 111 258 463 1,220
EPS 0.02 0.01 0.02 0.03 0.09
Average No. of Shares 14,988 14,476 14,104 14,100 14,100
....................................................................................................................
Cash 1,244 899 1,128 1,267 1,833
Current Assets 5,588 5,442 5,523 6,389 8,313
Net Fixed Assets 1,575 1,513 1,980 2,494 2,731
Total Assets 8,073 7,709 7,977 9,014 11,179
Current Liabilities 3,701 3,391 2,908 3,180 4,159
Long Term Debt 723 527 677 755 835
Net Worth (Shareholders Equity) 3,649 3,792 4,086 4,574 5,819
....................................................................................................................
Cash from Operations 497 644 1,415 1,138 915
Cash Invested (1,075) (1,068) (1,151) (280) (1,079)
Cash from Financing 594 72 (447) (319) 632
Net Cash Flow 11 (345) (183) 539 468
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONFIDENTIAL
TABLE 2
SIX YEAR PROJECTED OPERATING RESULTS
($000's)
YEAR
- ------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Sales 28,618 31,703 32,968 33,926 34,738 35,177
Cost of Goods 12,164 13,458 14,113 14,572 14,991 15,232
Gross Profit 16,454 18,245 18,855 19,355 19,747 19,945
Operating Expense 14,498 15,923 16,273 16,596 16,848 17,053
Operating Income 1,957 2,322 2,582 2,759 2,900 2,892
Other Income (Expense) (259) (249) (111) (138) (203) (159)
Profit Before Tax 1,697 2,074 2,471 2,621 2,696 2,733
Income Tax 653 793 945 1,003 1,031 1,046
Net Income 1,044 1,280 1,526 1,619 1,665 1,688
Interest Expense 223 156 108 132 207 209
EBIT 1,920 2,229 2,579 2,753 2,904 2,943
Taxes on EBIT 739 853 986 1,053 1,111 1,126
Change in Deferred Tax 0 0 0 0 0 0
Cash 1,800 1,800 2,696 3,407 4,249 5,285
Current Assets 8,258 8,619 9,709 10,672 11,694 12,846
Net Fixed Assets 2,595 3,700 5,166 6,716 8,074 8,105
Total Assets 10,984 12,465 15,028 17,545 19,928 21,113
Current Liabilities 3,701 3,875 3,937 4,002 4,044 4,094
Long Term Debt 520 1,300 2,433 3,257 3,932 3,380
Credit Line 674 25 0 0 0 0
Net Worth 5,862 7,142 8,668 10,286 11,951 13,639
........................................................................................................................
Depreciation and Amort. 701 727 763 852 964 1,141
Capital Expenditures 600 1,832 2,230 2,403 2,322 1,172
Change in Work. Cap (318) 123 106 168 120 58
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 3
DISCOUNTED CASH FLOW ANALYSIS OF EQUITY CAPITAL ($000's)
COST OF EQUITY= 15.83%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Income $ 1,044 $ 1,280 $ 1,526 $ 1,619 $ 1,665 $ 1,688
Plus: Changes in Long-term Debt (315) 780 1,133 824 675 (552)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
..................................................................................................................................
Constant Dollar Cash Flow $ 1,148 $ 832 $ 1,086 $ 724 $ 862 $ 1,047
Current Dollar Cash Flow $ 1,148 $ 849 $ 1,130 $ 768 $ 933 $ 1,156
DISCOUNTED CASH FLOW $ 1,148 $ 733 $ 842 $ 494 $ 518 $ 554
- ----------------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,179
Sum of Discounted Free Cash Flows, 1999-2004 $ 4,290
Terminal Value $ 4,089
Total Equity Value $ 8,379
Equity Value per Share $ 0.5943
</TABLE>
<PAGE>
TABLE 4
<TABLE>
<CAPTION>
DISCOUNTED CASH FLOW ANALYSIS OF EQUITY CAPITAL ($000's)
COST OF EQUITY = 16.46%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Net Income $ 1,044 $1,280 $ 1,526 $1,619 $ 1,665 $ 1,688
Plus: Changes in Long-term Debt (315) 780 1,133 824 675 (552)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
- ----------------------------------------------------------------------------------------------------------------------------
Constant Dollar Cash Flow $ 1,148 $ 832 $ 1,086 $ 724 $ 862 $ 1,047
Current Dollar Cash Flow $ 1,148 $ 849 $ 1,130 $ 768 $ 933 $ 1,156
DISCOUNTED CASH FLOW $ 1,148 $ 729 $ 833 $ 486 $ 507 $ 540
- ----------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $1,179
Sum of Discounted Free Cash Flows, 1999-2004 $ 4,243
Terminal Value $ 3,806
Total Equity Value $ 8,049
Equity Value per Share $ 0.5709
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 5
DISCOUNTED CASH FLOW ANALYSIS OF INVESTED CAPITAL($000's)
COST OF EQUITY= 15.83%
WEIGHTED COST OF CAPITAL = 12.67%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
EBIT $ 1,920 $ 2,229 $ 2,579 $ 2,753 $ 2,904 $ 2,943
Less:Taxes on EBIT (739) (853) (986) (1,053) (1,111) (1,126)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
..................................................................................................................................
Constant Dollar Cash Flow $ 1,600 $ 148 $ 20 $ (19) $ 315 $ 1,728
Current Dollar Cash Flow $ 1,600 $ 151 $ 21 $ (20) $ 341 $ 1,908
DISCOUNTED CASH FLOW $ 1,600 $ 134 $ 16 $ (14) $ 212 $ 1,051
- ----------------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,946
Sum of Discounted Cash Flows, 1999-2004 $ 2,998
Terminal Value $ 9,800
Total Value $ 12,798
Less Debt $ (2,736)
Total Equity Value $ 10,062
Equity Value per Share $ 0.7136
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
TABLE 6
DISCOUNTED CASH FLOW ANALYSIS OF INVESTED CAPITAL($000's)
COST OF EQUITY= 16.46%
WEIGHTED COST OF CAPITAL = 13.14%
LONG-TERM GROWTH RATE = 2.00%
NUMBER OF SHARES = 14,100,000
YEAR
- ----------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
EBIT $1,920 $ 2,229 $ 2,579 $ 2,753 $2,904 $2,943
Less:Taxes on EBIT (739) (853) (986) (1,053) (1,111) (1,126)
Plus: Deprec. and Amort. 701 727 763 852 964 1,141
Less: Change in Work. Cap. 318 (123) (106) (168) (120) (58)
Less: Capital Expenditures (600) (1,832) (2,230) (2,403) (2,322) (1,172)
............................................................................................................................
Constant Dollar Cash Flow $1,600 $ 148 $ 20 $ (19) $ 315 $1,728
Current Dollar Cash Flow $1,600 $ 151 $ 21 $ (20) $ 341 $1,908
DISCOUNTED CASH FLOW $1,600 $ 133 $ 16 $ (14) $ 208 $1,029
- ----------------------------------------------------------------------------------------------------------------------------
Current dollar normalized cash flow used for terminal value = $ 1,946
Sum of Discounted Cash Flows, 1999-2004 $ 2,973
Terminal Value $ 9,190
Total Value $12,163
Less Debt $(2,736)
Total Equity Value $ 9,427
Equity Value per Share $0.6686
</TABLE>
<PAGE>
TABLE 8
WEIGHTED AVERAGE COST OF CAPITAL FOR TABLE 5
($000's)
Cost of Equity = 15.83%
Tax Rate = 38.3%
<TABLE>
<CAPTION>
YEAR
- ---------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Interest 223 156 108 132 207 209
Debt 2,091 2,118 3,093 3,927 4,602 4,050
Cost of Debt 10.66% 7.37% 3.49% 3.36% 4.50% 5.16%
Common Equity 5,862 7,142 8,668 10,286 11,951 13,639
Debt + Common Equity 7,953 9,260 11,761 14,213 16,553 17,689
Debt Proportion 26.29% 22.87% 26.30% 27.63% 27.80% 22.90%
Equity Proportion 73.71% 77.13% 73.70% 72.37% 72.20% 77.10%
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Avg. Cost of Capital 13.40% 13.25% 12.23% 12.03% 12.20% 12.93%
- ---------------------------------------------------------------------------------------------------------------------------
Average WACC for Years 1999-2004 = 12.67%
</TABLE>
<PAGE>
TABLE 9
WEIGHTED AVERAGE COST OF CAPITAL FOR TABLE 6
($000's)
Cost of Equity= 16.46%
Tax Rate = 38.3%
<TABLE>
<CAPTION>
YEAR
- ---------------------------------------------------------------------------------------------------------------------------
ITEM 1999 2000 2001 2002 2003 2004
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Interest 223 156 108 132 207 209
Debt 2,091 2,118 3,093 3,927 4,602 4,050
Cost of Debt 10.66% 7.37% 3.49% 3.36% 4.50% 5.16%
Common Equity 5,862 7,142 8,668 10,286 11,951 13,639
Debt + Common Equity 7,953 9,260 11,761 14,213 16,553 17,689
Debt Proportion 26.29% 22.87% 26.30% 27.63% 27.80% 22.90%
Equity Proportion 73.71% 77.13% 73.70% 72.37% 72.20% 77.10%
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Avg. Cost of Capital 13.86% 13.73% 12.70% 12.49% 12.66% 13.42%
- ---------------------------------------------------------------------------------------------------------------------------
Average WACC for Years 1999-2004= 13.14%
</TABLE>
<PAGE>
Chart
Historical Common Stock Prices
[Line graph and bar graph containing stock prices of the Company from September
15, 1998 through March 10, 1999]
<PAGE>
<TABLE>
<CAPTION>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Balance Sheet
October 31, 1998
Exhibit 9-4
IN THOUSANDS
----------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------
<S> <C> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,735 $ (650) 1,085
Certificates of deposit 98 98
Accounts receivable, net 2,581 2,581
Inventory 3,216 3,216
Advances to employees, officers and directors 69 69
Deferred income taxes 211 211
Other current assets 403 403
----------------------------------------------------------
Total current assets 8,313 (650) 7,663
PROPERTY AND EQUIPMENT, NET 2,731 2,731
DEFERRED INCOME TAXES 122 122
OTHER ASSETS 13 13
----------------------------------------------------------
TOTAL $ 11,179 $ (650) $ 10,529
==========================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Notes payable - line of credit $ 865 $ - 865
Accounts payable - trade 1,045 1,045
Accrued payroll and payroll taxes 765 765
Accrued warranty costs 197 197
Other accrued liabilities 617 617
Current portion of long-term debt 461 461
Current portion of capital lease obligations 209 209
----------------------------------------------------------
Total current liabilities 4,159 - 4,159
LONG-TERM DEBT, NET OF CURRENT PORTION 835 835
CAPTIAL LEASE OBLIGATIONS, NET OF CURRENT PORTION 366 366
----------------------------------------------------------
Total liabilities 5,360 - 5,360
STOCKHOLDERS' EQUITY:
Common stock, at par 141 (10) 131
Additional paid-in capital 314 314
Retained Earnings 5,364 (640) 4,724
----------------------------------------------------------
Total stockholders' equity 5,819 (650) 5,169
----------------------------------------------------------
TOTAL $ 11,179 $ (650) $ 10,529
==========================================================
Common stock book value $ 5,819,000 $ (650,000) $ 5,169,000
Number of common shares outstanding $14,148,000 (14,146,690) 1,310
Book value per share $ 0.41 $ 3,945.80
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Balance Sheet
January 31, 1999
Exhibit 9-5
----------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------
<S> <C> <C> <C>
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,621 (650) $ 971
Certificates of deposit 99 99
Accounts receivable, net 2,344 2,344
Inventory 2,797 2,797
Advances to employees, officers and directors 64 64
Deferred income taxes 211 211
Other current assets 485 485
----------------------------------------------------------
Total current assets 7,621 (650) 6,971
PROPERTY AND EQUIPMENT, NET 2,671 2,671
INVESTMENTS IN AND ADVANCES TO AFFILIATES - -
DEFERRED INCOME TAXES 122 122
OTHER ASSETS 9 9
----------------------------------------------------------
TOTAL $ 10,423 $ (650) $ 9,773
==========================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Notes payable - line of credit $ 440 $ 440
Accounts payable - trade 985 985
Accrued payroll and payroll taxes 654 654
Accrued warranty costs 197 197
Other accrued liabilities 428 428
Current portion of long-term debt 461 461
Current portion of capital lease obligations 209 209
----------------------------------------------------------
Total current liabilities 3,374 3,374
LONG-TERM DEBT, NET OF CURRENT PORTION 772 772
CAPTIAL LEASE OBLIGATIONS, NET OF CURRENT PORTION 321 321
----------------------------------------------------------
Total liabilities 4,467 4,467
STOCKHOLDERS' EQUITY:
Common stock, at par 141 (10) 131
Additional paid-in capital 316 316
Retained Earnings 5,499 (640) 4,859
----------------------------------------------------------
Total stockholders' equity 5,956 (650) 5,306
TOTAL $ 10,423 $ (650) $ 9,773
==========================================================
Common stock book value $ 5,956,000 (650,000) 5,306,000
Number of common shares outstanding $14,148,000 1,310
Book value per share $ 0.42 $ 4,050.38
</TABLE>
<PAGE>
Professional Dental Technologies, Inc.
Notes to Pro Forma Consolidated Balance Sheets
January 31, 1999 and October 31, 1998
1. Reverse Split and Buyback Adjustments:
The pro forma balance sheets reflect the reduction in cash and cash
equivalents and the decrease in stockholders' equity of $650,000 resulting
from the buyback of estimated fractional common shares after the
1-for-10,000 reverse common stock split at $6,500 per share, as if the
buyback occurred at October 31, 1998.
The pro forma book value per share reflects the lower common stock book
value and the lower number of common shares outstanding after the split and
buyback.
<PAGE>
<TABLE>
<CAPTION>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Statement of Income
For the Year Ended October 31, 1998
Exhibit 9-6
IN THOUSANDS, EXCEPT PER SHARE INFORMATION
----------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------
<S> <C> <C> <C>
SALES $ 27,524 $ - $ 27,524
-
COST OF GOODS SOLD 10,798 10,798
----------------------------------------------------------
Gross profit 16,726 16,726
OPERATING EXPENSES 14,978 14,978
----------------------------------------------------------
Income from operations 1,748 - 1,748
OTHER INCOME (EXPENSE):
Affiliate activity (69) (69)
Interest expense (281) (281)
Miscellaneous income (expense) 606 (29) 577
----------------------------------------------------------
INCOME BEFORE INCOME TAXES 2,004 (29) 1,975
PROVISIONS FOR INCOME TAXES 784 (11) 773
----------------------------------------------------------
NET INCOME $ 1,220 $ (18) $ 1,202
==========================================================
WEIGHTED AVERAGE OF OUTSTANDING SHARES 14,148,000 (14,146,690) 1,310
BASIC EARNINGS PER SHARE $ 0.09 $ 920.77
==========================================================
DILUTED EARNINGS PER SHARE $ 0.09 $ 920.77
==========================================================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
Pro Forma Consolidated Statement of Income
For the Quarter Ending January 31, 1999
Exhibit 9-7
----------------------------------------------------------
Reverse Split &
Buyback
As Reported Adjustments Pro Forma
----------------------------------------------------------
<S> <C> <C>
SALES $ 6,496 $ 6,496
COST OF GOODS SOLD 2,786 2,786
----------------------------------------------------------
Gross profit 3,710 3,710
OPERATING EXPENSES 3,434 3,434
----------------------------------------------------------
Income from operations 276 276
OTHER INCOME (EXPENSE):
Affiliate activity (10) (10)
Interest expense (54) (54)
Miscellaneous income (expense) 18 (7) 11
----------------------------------------------------------
INCOME BEFORE INCOME TAXES 230 (7) 223
PROVISIONS FOR INCOME TAXES 95 (3) 92
----------------------------------------------------------
NET INCOME $ 135 $ (4) $ 131
==========================================================
WEIGHTED AVERAGE OF OUTSTANDING SHARES 14,148,000 (14,146,690) 1,310
BASIC EARNINGS PER SHARE $ 0.01 $ 100.00
==========================================================
DILUTED EARNINGS PER SHARE $ 0.01 $ 100.00
==========================================================
</TABLE>
<PAGE>
Professional Dental Technologies, Inc.
Notes to Pro Forma Consolidated Statements of Income
January 31, 1999 and October 31, 1998
1. Reverse Split and Buyback Adjustments:
The pro forma statements of income reflect the reduction in interest
income, net of income taxes, to give effect to the $650,000 reduction of
cash and cash equivalents to acquire the estimated fractional common shares
outstanding after the 1-for-10,000 reverse common stock split at $6,500 per
share, as if the reverse split and buyback occurred at October 31, 1997.
The pro forma basic and diluted earnings per share reflect the lower net
income and the lower number of common shares outstanding after the reverse
stock split and buyback of fractional common shares at $6,500 per share.
<PAGE>
PROFESSIONAL DENTAL TECHNOLOGIES, INC.
EXHIBIT 9-8
NEVADA REVISED STATUTES
CHAPTER 92A.300 - 92A.500
RIGHTS OF DISSENTING OWNERS
WEST PUBLISHING CO.
Corporations 182.4(4) to 182.4(6), 584.
WESTLAW Topic No.101.
C.J.S. Corporations Sections 347 to 350,799 to 801.
NRS 92A.300 DEFINITIONS. As used in NRS 92A.300 to 92A.500, inclusive, unless
the context otherwise requires, the words and terms defined in NRS 92A.305 to
92A.335, inclusive, have the meanings ascribed to them in those sections.
(Added to NRS by 1995, 2086)
NRS 92A.305 "BENEFICIAL STOCKHOLDER" DEFINED. "Beneficial stockholder" means a
person who is a beneficial owner of shares held in a voting trust or by a
nominee as the stockholder of record.
(Added to NRS by 1995, 2087)
NRS 92A.310 "CORPORATE ACTION" DEFINED. "Corporate action" means the action of a
domestic corporation.
(Added to NRS by 1995, 2087)
NRS 92A.315 "DISSENTER" DEFINED. "Dissenter" means a stockholder who is entitled
to dissent from a domestic corporation's action under NRS 92A.380 and who
exercises that right when and in the manner required by NRS 92A.410 to 92A.480,
inclusive.
(Added to NRS by 1995, 2087)
NRS 92A.320 "FAIR VALUE" DEFINED. "Fair value," with respect to a dissenter's
shares, means the value of the shares immediately before the effectuation of the
corporate action to which he objects, excluding any appreciation or depreciation
in anticipation of the corporate action unless exclusion would be inequitable.
(Added to NRS by 1995, 2087)
NEVADA CASES.
DEFINITION. TERM "fair cash value" (now "fair value") as used in former NRS
78.510 (cf. NRS 92A.320 and 92A.380), relating to payment to dissident former
shareholders of merged corporation, meant intrinsic value of dissenting
shareholders' interests determined from assets and liabilities of corporation
considered in light of every factor bearing on value. Southdown, Inc. v.
McGinnis, 89Nev. 184, 510P.2d 636(1973)
NRS 92A.325 "STOCKHOLDER" DEFINED. "Stockholder" means a stockholder of record
or a beneficial stockholder of a domestic corporation.
<PAGE>
(Added to NRS by 1995, 2087)
NRS 92A.330 "STOCKHOLDER OF RECORD" DEFINED. "Stockholder of record" means the
person in whose name shares are registered in the records of a domestic
corporation or the beneficial owner of shares to the extent of the rights
granted by a nominee's certificate on file with the domestic corporation.
(Added to NRS by 1995, 2087)
NRS 92A.335 "SUBJECT CORPORATION" DEFINED. "Subject corporation" means the
domestic corporation which is the issuer of the shares held by a dissenter
before the corporate action creating the dissenter's rights becomes effective or
the surviving or acquiring entity of that issuer after the corporate action
becomes effective.
(Added to NRS by 1995, 2087)
NRS 92A.340 COMPUTATION OF INTEREST. Interest payable pursuant to NRS 92A.300 to
92A.500, inclusive, must be computed from the effective date of the action until
the date of payment, at the average rate currently paid by the entity on its
principal bank loans or, if it has no bank loans, at a rate that is fair and
equitable under all of the circumstances.
(Added to NRS by 1995, 2087)
NRS 92A.350 RIGHTS OF DISSENTING PARTNER OF DOMESTIC LIMITED PARTNERSHIP. A
partnership agreement of a domestic limited partnership or, unless otherwise
provided in the partnership agreement, an agreement of merger or exchange, may
provide that contractual rights with respect to the partnership interest of a
dissenting general or limited partner of a domestic limited partnership are
available for any class or group of partnership interests in connection with any
merger or exchange in which the domestic limited partnership is a constituent
entity.
(Added to NRS by 1995, 2088)
NRS 92A.360 RIGHTS OF DISSENTING MEMBER OF DOMESTIC LIMITED- LIABILITY COMPANY.
The articles of organization or operating agreement of a domestic
limited-liability company or, unless otherwise provided in the articles of
organization or operating agreement, an agreement of merger or exchange, may
provide that contractual rights with respect to the interest of a dissenting
member are available in connection with any merger or exchange in which the
domestic limited-liability company is a constituent entity.
(Added to NRS by 1995, 2088)
NRS 92A.370 RIGHTS OF DISSENTING MEMBER OF DOMESTIC NONPROFIT CORPORATION.
1. Except as otherwise provided in subsection 2, and unless otherwise provided
in the articles or bylaws, any member of any constituent domestic nonprofit
corporation who voted against the merger may, without prior notice, but within
30 days after the effective date of the merger, resign from membership and is
thereby excused from all contractual obligations to the constituent or surviving
corporations which did not occur before his resignation and is thereby entitled
to those rights, if any, which would have existed if there had been no merger
and the membership had been terminated or the member had been expelled.
2. Unless otherwise provided in its articles of incorporation or bylaws, no
member of a domestic nonprofit corporation, including, but not limited to, a
cooperative corporation, which supplies services described in chapter 704 of NRS
to its members only, and no person who is a member of a domestic nonprofit
corporation as a condition of or by reason of the ownership of an interest in
real property, may resign and dissent pursuant to subsection 1.
(Added to NRS by 1995, 2088)
<PAGE>
NRS 92A.380 RIGHT OF STOCKHOLDER TO DISSENT FROM CERTAIN CORPORATE ACTIONS AND
TO OBTAIN PAYMENT FOR SHARES.
1. Except as otherwise provided in NRS 92A.370 and 92A.390, a stockholder is
entitled to dissent from, and obtain payment of the fair value of his shares in
the event of any of the following corporate actions:
(a) Consummation of a plan of merger to which the domestic corporation is a
party:
(1) If approval by the stockholders is required for the merger by NRS 92A.120 to
92A.160, inclusive, or the articles of incorporation and he is entitled to vote
on the merger; or
(2) If the domestic corporation is a subsidiary and is merged with its parent
under NRS 92A. 180.
(b) Consummation of a plan of exchange to which the domestic corporation is a
party as the corporation whose subject owner's interests will be acquired, if he
is entitled to vote on the plan.
(c) Any corporate action taken pursuant to a vote of the stockholders to the
event that the articles of incorporation, bylaws or a resolution of the board of
directors provides that voting or nonvoting stockholders are entitled to dissent
and obtain payment for their shares.
2. A stockholder who is entitled to dissent and obtain payment under NRS 92A.300
to 92A.500, inclusive, may not challenge the corporate action creating his
entitlement unless the action is unlawful or fraudulent with respect to him or
the domestic corporation.
(Added to NRS by 1995, 2087)
WEST PUBLISHING CO.
Corporations 182.4(5).
WESTLAW Topic No.101.
C.J.S. Corporations Sections 348, 350.
NEVADA CASES.
DEFINITION. TERM "FAIR CASH VALUE" (NOW "FAIR VALUE") as used in former NRS
78.510 (cf. NR5 92A.320 and 92A.380), relating to payment to dissident former
shareholders of merged corporation, meant intrinsic value of dissenting
shareholders' interests determined from assets and liabilities of corporation
considered in light of every factor bearing on value. Southdown, Inc. v.
McGinnis, 89 Nev. 184, 510 P.2d 636 (1973)
FEDERAL AND OTHER CASES.
ADEQUATE REMEDY AT LAW FOR DISSENTING STOCKHOLDERS. STOCKHOLDERS in Nevada
corporation who opposed merger with another corporation could not invoke equity
powers of federal courts to block merger, in absence of fraud, because they had
adequate remedy at law under NCL Section 1640 (CF. NRS 92A.380) which provides
that dissenting stockholder may demand and receive "the fair cash value of his
shares." Skelly v. Dockweiler, 75 F. Supp. 11 (S.D. CAL. 1947)
NRS 92A.390 LIMITATIONS ON RIGHT OF DISSENT: STOCKHOLDERS OF CERTAIN CLASSES OR
SERIES; ACTION OF STOCKHOLDERS NOT REQUIRED FOR PLAN OF MERGER.
<PAGE>
1. There is no right of dissent with respect to a plan of merger or exchange in
favor of stockholders of any class or series which, at the record date fixed to
determine the stockholders entitled to receive notice of and to vote at the
meeting at which the plan of merger or exchange is to be acted on, were either
listed on a national securities exchange, included in the national market system
by the National Association of Securities Dealers, Inc., or held by at least
2,000 stockholders of record, unless:
(a) The articles of incorporation of the corporation issuing the shares provide
otherwise; or
(b) The holders of the class or series are required under the plan of merger or
exchange to accept for the shares anything except:
(1) Cash, owner's interests or owner's interests and cash in lieu of fractional
owner's interests of:
(I) The surviving or acquiring entity; or
(II) Any other entity which, at the effective date of the plan of merger or
exchange, were either listed on a national securities exchange, included in the
national market system by the National Association of Securities Dealers, Inc.,
or held of record by a least 2,000 holders of owner's interests of record; or
(2) A combination of cash and owner's interests of the kind described in
sub-subparagraphs (I) and (II) of subparagraph (1) of paragraph (b).
2. There is no right of dissent for any holders of stock of the surviving
domestic corporation if the plan of merger does not require action of the
stockholders of the surviving domestic corporation under NRS 92A. 130.
(Added to NRS by 1995, 2088)
WEST PUBLISHING CO.
Corporations 584.
WESTLAW Topic No.101.
C.J.S. CORPORATIONS Sections 799 TO 801.
NRS 92A.400 LIMITATIONS ON RIGHT OF DISSENT: ASSERTION AS TO PORTIONS ONLY TO
SHARES REGISTERED TO STOCKHOLDER; ASSERTION BY BENEFICIAL STOCKHOLDER.
1. A stockholder of record may assert dissenter's rights as to fewer than all of
the shares registered in his name only if he dissents with respect to all shares
beneficially owned by any one person and notifies the subject corporation in
writing of the name and address of each person on whose behalf he asserts
dissenter's rights. The rights of a partial dissenter under this subsection are
determined as if the shares as to which he dissents and his other shares were
registered in the names of different stockholders.
2. A beneficial stockholder may assert dissenter's rights as to shares held on
his behalf only if:
(a) He submits to the subject corporation the written consent of the stockholder
of record to the dissent not later than the time the beneficial stockholder
asserts dissenter's rights; and
(b) He does so with respect to all shares of which he is the beneficial
stockholder or over which he has power to direct the vote.
(Added to NRS by 1995, 2089)
<PAGE>
NRS 92A.410 NOTIFICATION OF STOCKHOLDERS REGARDING RIGHT OF DISSENT.
1. If a proposed corporate action creating dissenters' rights is submitted to a
vote at a stockholders' meeting, the notice of the meeting must state that
stockholders are or may be entitled to assert dissenters' rights under NRS
92A.300 to 92A.500, inclusive, and be accompanied by a copy of those sections.
2. If the corporate action creating dissenters' rights is taken by written
consent of the stockholders or without a vote of the stockholders, the domestic
corporation shall notify in writing all stockholders entitled to assert
dissenters' rights that the action was taken and send them the dissenter's
notice described in NRS 92A.430.
(Added to NRS by 1995, 2089; A 1997, 730)
NRS 92A.420 PREREQUISITES TO DEMAND FOR PAYMENT FOR SHARES.
1. If a proposed corporate action creating dissenters' rights is submitted to a
vote at a stockholders' meeting, a stockholder who wishes to assert dissenter's
rights:
(a) Must deliver to the subject corporation, before the vote is taken, written
notice of his intent to demand payment for his shares if the proposed action is
effectuated; and
(b) Must not vote his shares in favor of the proposed action.
2. A stockholder who does not satisfy the requirements of subsection 1 is not
entitled to payment for his shares under this chapter.
(Added to NRS by 1995, 2089)
NRS 92A.430 DISSENTER'S NOTICE: DELIVERY TO STOCKHOLDERS ENTITLED TO ASSERT
RIGHTS; CONTENTS.
1. If a proposed corporate action creating dissenters' rights is authorized at a
stockholders' meeting, the subject corporation shall deliver a written
dissenter's notice to all stockholders who satisfied the requirements to assert
those rights.
2. The dissenter's notice must be sent no later than 10 days after the
effectuation of the corporate action, and must:
(a) State where the demand for payment must be sent and where and when
certificates, if any, for shares must be deposited;
(b) Inform the holders of shares not represented by certificates to what extent
the transfer of the shares will be restricted after the demand for payment is
received;
(c) Supply a form for demanding payment that includes the date of the f'ffst
announcement to the news media or to the stockholders of the terms of the
proposed action and requires that the person asserting dissenter's rights
certify whether or not he acquired beneficial ownership of the shares before
that date;
(d) Set a date by which the subject corporation must receive the demand for
payment, which may not be less than 30 nor more than 60 days after the date the
notice is delivered; and
<PAGE>
(e) Be accompanied by a copy of NRS 92A.300 to 92A.500, inclusive.
(Added to NRS by 1995, 2089)
NRS 92A.440 DEMAND FOR PAYMENT AND DEPOSIT OF CERTIFICATES; RETENTION OF RIGHTS
OF STOCKHOLDER.
1. A stockholder to whom a dissenter's notice is sent must:
(a) Demand payment;
(b) Certify whether he acquired beneficial ownership of the shares before the
date required to be set forth in the dissenter's notice for this
certification; and
(c) Deposit his certificates, if any, in accordance with the terms of the
notice.
2. The stockholder who demands payment and deposits his certificates, if any,
before the proposed corporate action is taken retains all other rights of a
stockholder until those rights are canceled or modified by the taking of the
proposed corporate action.
3. The stockholder who does not demand payment or deposit his certificates where
required, each by the date set forth in the dissenter's notice, is not entitled
to payment for his shares under this chapter.
(Added to NRS by 1995, 2090; A 1997, 730)
NEVADA CASES.
DISSIDENT STOCKHOLDERS ENTITLED TO PREJUDGMENT INTEREST FROM DATE OF DEMAND. IN
PROCEEDING PURSUANT TO former NRS 78.510 (cf. NRS 92A.490) by dissident former
shareholders of merged Nevada CORPORATION TO RECOVER fair cash value of their
shares, former shareholders were entitled to recover prejudgment interest on
fair cash value from date of demand for payment because, under former NRS 78.515
(cf. NRS 92A.440), they ceased to be shareholders and became creditors on date
of demand and, as creditors, were entitled to interest under NRS 99.040. Fact
that amount due had not yet been judicially determined was immaterial.
Southdown, Inc. v. McGinnis, 89 Nev. 184, 510 P.2d 636(1973), cited, Tolotti v.
Eikelberger, 90 Nev. 466, at 468,530 P.2d 106 (1974), Lake Tahoe Sailboat Sales
& Charter, Inc. v. Douglas County, 562 F. Supp. 523 (D. Nev. 1983)
NRS 92A.450 UNCERTIFICATED SHARES: AUTHORITY TO RESTRICT TRANSFER AFTER DEMAND
FOR PAYMENT; RETENTION OF RIGHTS OF STOCKHOLDER.
1. The subject corporation may restrict the transfer of shares not represented
by a certificate from the date the demand for their payment is received.
2. The person for whom dissenter's rights are asserted as to shares not
represented by a certificate retains all other rights of a stockholder until
those rights are canceled or modified by the taking of the proposed corporate
action.
(Added to NRS by 1995, 2090)
NRS 92A.460 PAYMENT FOR SHARES: GENERAL REQUIREMENTS.
<PAGE>
1. Except as otherwise provided in NRS 92A.470, within 30 days after receipt of
a demand for payment, the subject corporation shall pay each dissenter who
complied with NRS 92A.440 the amount the subject corporation estimates to be the
fair value of his shares, plus accrued interest. The obligation of the subject
corporation under this subsection may be enforced by the district court:
(a) Of the county where the corporation's registered office is located; or
(b) At the election of any dissenter residing or having its registered office in
this state, of the county where the dissenter resides or has its registered
office. The court shall dispose of the complaint promptly.
2. The payment must be accompanied by:
(a) The subject corporation's balance sheet as of the end of a fiscal year
ending not more than 16 months before the date of payment, a statement of income
for that year, a statement of changes in the stockholders' equity for that year
and the latest available interim financial statements, if any;
(b) A statement of the subject corporation's estimate of the fair value of the
shares;
(c) An explanation of how the interest was calculated;
(d) A statement of the dissenter's rights to demand payment under NRS 92A.480;
and
(e) A copy of NRS 92A.300 to 92A.500, inclusive.
(Added to NRS by 1995, 2090)
NRS 92A.470 PAYMENT FOR SHARES: SHARES ACQUIRED ON OR AFTER DATE OF DISSENTER'S
NOTICE.
1. A subject corporation may elect to withhold payment from a dissenter unless
he was the beneficial owner of the shares before the date set forth in the
dissenter's notice as the date of the first announcement to the news media or to
the stockholders of the terms of the proposed action.
2. To the extent the subject corporation elects to withhold payment, after
taking the proposed action, it shall estimate the fair value of the shares, plus
accrued interest, and shall offer to pay this amount to each dissenter who
agrees to accept it in full satisfaction of his demand. The subject corporation
shall send with its offer a statement of its estimate of the fair value of the
shares, an explanation of how the interest was calculated, and a statement of
the dissenters' right to demand payment pursuant to NRS 92A.480.
(Added to NRS by 1995, 2091)
NRS 92A.480 DISSENTER'S ESTIMATE OF FAIR VALUE: NOTIFICATION OF SUBJECT
CORPORATION; DEMAND FOR PAYMENT OF ESTIMATE.
I. A dissenter may notify the subject corporation in writing of his own estimate
of the fair value of his shares and the amount of interest due, and demand
payment of his estimate, less any payment pursuant to NRS 92A.460, or reject the
offer pursuant to NRS 92A.470 and demand payment of the fair value of his shares
and interest due, if he believes that the amount paid pursuant to NRS 92A.460 or
offered pursuant to NRS 92A.470 is less than the fair value of his shares or
that the interest due is incorrectly calculated.
<PAGE>
2. A dissenter waives his right to demand payment pursuant to this section
unless he notifies the subject corporation of his demand in writing within 30
days after the subject corporation made or offered payment for his shares.
(Added to NRS by 1995, 2091)
NRS 92A.490 LEGAL PROCEEDING TO DETERMINE FAIR VALUE: DUTIES OF SUBJECT
CORPORATION; POWERS OF COURT; RIGHTS OF DISSENTER.
1. If a demand for payment remains unsettled, the subject corporation shall
commence a proceeding within 60 days after receiving the demand and petition the
court to determine the fair value of the shares and accrued interest. If the
subject corporation does not commence the proceeding within the 60- day period,
it shall pay each dissenter whose demand remains unsettled the amount demanded.
2. A subject corporation shall commence the proceeding in the district court of
the county where its registered office is located. If the subject corporation is
a foreign entity without a resident agent in the state, it shall commence the
proceeding in the county where the registered office of the domestic corporation
merged with or whose shares were acquired by the foreign entity was located.
3. The subject corporation shall make all dissenters, whether or not residents
of Nevada, whose demands remain unsettled, parties to the proceeding as in an
action against their shares. All parties must be served with a copy of the
petition. Nonresidents may be served by registered or certified mail or by
publication as provided by law.
4. The jurisdiction of the court in which the proceeding is commenced under
subsection 2 is plenary and exclusive. The court may appoint one or more persons
as appraisers to receive evidence and recommend a decision on the question of
fair value. The appraisers have the powers described in the order appointing
them, or any amendment thereto. The dissenters are entitled to the same
discovery rights as parties in other civil proceedings.
5. Each dissenter who is made a party to the proceeding is entitled to a
judgment:
(a) For the amount, if any, by which the court finds the fair value of his
shares, plus interest, exceeds the amount paid by the subject corporation; or
(b) For the fair value, plus accrued interest, of his after- acquired shares for
which the subject corporation elected to withhold payment pursuant to NRS
92A.470.
(Added to NRS by 1995, 2091)
WEST PUBLISHING CO.
Corporations 182.4(6).
WESTLAW Topic No.101.
C.J.S. Corporations Sections 349, 350.
NEVADA CASES.
FINDINGS OF APPRAISERS NOT DISTURBED UNLESS CLEARLY WRONG. ON APPEAL FROM
judgment confirming appraisal of stock of merged corporation in proceeding under
former NRS 78.510 (cf. NRS 92A.490) by dissident former shareholders to recover
value of their shares, findings of appraisers would not be disturbed
<PAGE>
unless clearly wrong. Southdown, Inc. v. McGinnis, 89 Nev. 184,510 P.2d
636(1973)
DISSIDENT STOCKHOLDERS ENTITLED TO PREJUDGMENT INTEREST FROM DATE OF DEMAND. IN
proceeding pursuant to former NRS 78.510 (cf. NRS 92A.490) by dissident former
shareholders of merged Nevada corporation to recover fair cash value of their
shares, former shareholders were entitled to recover prejudgment interest on
fair cash value from date of demand for payment because, under former NRS 78.515
(cf. NRS 92A.440), they ceased to be shareholders and became creditors on date
of demand and, as creditors, were entitled to interest under NRS 99.040. Fact
that amount due had not yet been judicially determined was immaterial.
Southdown, Inc. v. McGinnis, 89 Nev. 184, 510 P.2d 636 (1973), cited, Tolotti v.
Eikelberger, 90 Nev. 466, at 468, 530 P.2d 106 (1974), Lake Tahoe Sailboat Sales
& Charter, Inc. v. Douglas County, 562 F. Supp. 523 (D. Nov. 1983)
NRS 92A.500 LEGAL PROCEEDING TO DETERMINE FAIR VALUE: ASSESSMENT OF COSTS AND
FEES.
1. The court in a proceeding to determine fair value shall determine all of the
costs of the proceeding, including the reasonable compensation and expenses of
any appraisers appointed by the court. The court shall assess the costs against
the subject corporation, except that the court may assess costs against all or
some of the dissenters, in amounts the court finds equitable, to the extent the
court finds the dissenters acted arbitrarily, vexatiously or not in good faith
in demanding payment.
2. The court may also assess the fees and expenses of the counsel and experts
for the respective parties, in amounts the court finds equitable:
(a) Against the subject corporation and in favor of all dissenters if the court
finds the subject corporation did not substantially comply with the requirements
of NRS 92A.300 to 92A.500, inclusive; or
(b) Against either the subject corporation or a dissenter in favor of any other
party, if the court finds that the party against whom the fees and expenses are
assessed acted arbitrarily, vexatiously or not in good faith with respect to the
rights provided by NRS 92A.300 to 92A.500, inclusive.
3. If the court finds that the services of counsel for any dissenter were of
substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the subject corporation, the
court may award to those counsel reasonable fees to be paid out of the amounts
awarded to the dissenters who were benefited.
4. In a proceeding commenced pursuant to NRS 92A.460, the court may assess the
costs against the subject corporation, except that the court may assess costs
against all or some of the dissenters who are parties to the proceeding, in
amounts the court finds equitable, to the extent the court finds that such
parties did not act in good faith in instituting the proceeding.
5. This section does not preclude any party in a proceeding commenced pursuant
to NRS 92A.460 or 92A.490 from applying the provisions of N.R.C.P. 68 or NRS
17.115.
(Added to NRS by 1995, 2092)